UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

_________________

 

FORM 10-Q

 

(Mark One)

 

      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934:

 

For the quarterly period ended June 30, 2024

 

 

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934:

 

For the transition period from_____to_____.

 

Commission File Number 0-3024

 

NUVERA COMMUNICATIONS, INC.

(Exact name of Registrant as specified in its charter)

 

Minnesota

(State or other jurisdiction of

incorporation or organization)

 

41-0440990

(I.R.S. Employer

Identification No.)

 

27 North Minnesota Street

New Ulm, Minnesota 56073

(Address of principal executive offices)

 

Registrant’s telephone number, including area code: (507) 354-4111

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes £  No 

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. Yes £  No 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes   No  £

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files):  Yes  No  £                

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “non-accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act: £ Large accelerated filer £ Accelerated filer ⮽ Non-accelerated filer Smaller reporting company  £ Emerging growth company.

 

1


 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. £

 

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. £

 

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-a(b). £

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):  Yes £  No

 

Securities registered pursuant to Section 12(b) of the Act:  None.

 

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock - $1.66 par value

NUVR

OTCQB Marketplace

 

The total number of shares of the registrant’s common stock outstanding as of August 14, 2024: 5,178,178.

 

2


 

TABLE OF CONTENTS

 

PART I – FINANCIAL INFORMATION

Item 1

Financial Statements

4 - 10

Consolidated Statements of Income (unaudited) for the Three and Six Months Ended June 30, 2024, and 2023     

4

Consolidated Statements of Comprehensive Income (unaudited) for the Three and Six Months Ended June 30, 2024, and 2023

5

Consolidated Balance Sheets (unaudited) as of June 30, 2024, and December 31, 2023

6 - 7

Consolidated Statements of Cash Flows (unaudited) for the Six Months Ended June 30, 2024, and 2023

8

Consolidated Statements of Stockholders’ Equity (unaudited) for the Three and Six Months ended June 30, 2024, and 2023

9 - 10

Condensed Notes to Consolidated Financial Statements (unaudited)

11 - 33

Item 2   

Management’s Discussion and Analysis of Financial Condition and Results of Operations

33 - 47

Item 3

Quantitative and Qualitative Disclosures about Market Risk

47

Item 4   

Controls and Procedures

47

PART II – OTHER INFORMATION

Item 1

Legal Proceedings

48

Item 1A

Risk Factors

48 - 57

Item 2

Unregistered Sales of Equity Securities and Use of Proceeds

57

Item 3

Defaults upon Senior Securities

58

Item 4

Mine Safety Disclosures

58

Item 5

Other Information

58

Item 6

Exhibits Listing

58

Signatures

59

Exhibits

 

 

3


Table of Contents

 

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

 

NUVERA COMMUNICATIONS, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 
 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

   
 

2024

 

2023

 

2024

 

2023

OPERATING REVENUES:

 

 

 

 

 

 

 

 

 

 

 

Voice Service

$

1,199,823

 

$

1,293,258

 

$

2,431,551

 

$

2,605,851

Network Access

 

         909,516

 

 

      955,459

 

 

       1,856,626

 

 

   2,050,751

Video Service

 

      2,973,791

   

   3,063,857

   

       5,963,740

   

   6,115,154

Data Service

 

      7,526,344

 

 

   6,874,570

 

 

     14,775,117

 

 

 13,691,119

A-CAM/FUSF

 

      3,476,234

   

   2,990,581

   

       6,891,700

   

   5,978,860

Other Non-Regulated

 

      1,092,146

 

 

   1,106,962

 

 

       2,204,245

 

 

   2,205,899

Total Operating Revenues

 

    17,177,854

 

 

 16,284,687

 

 

     34,122,979

 

 

 32,647,634

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

                     

Plant Operations (Excluding Depreciation
   and Amortization)

 

      4,083,289

 

 

   3,941,949

 

 

       7,962,795

 

 

   7,922,436

Cost of Video

 

      2,315,155

   

   2,417,912

   

       4,668,381

   

   4,883,232

Cost of Data

 

      1,208,697

 

 

   1,326,717

 

 

       2,349,235

 

 

   2,392,895

Cost of Other Nonregulated Services

 

         382,602

   

      393,589

   

          805,353

   

      789,976

Depreciation and Amortization

 

      4,449,136

 

 

   3,734,449

 

 

       8,803,795

 

 

   7,421,481

Selling, General and Administrative

 

      2,756,482

   

   2,656,926

   

       5,630,814

   

   5,236,272

Total Operating Expenses

 

    15,195,361

 

 

 14,471,542

 

 

     30,220,373

 

 

 28,646,292

                       

OPERATING INCOME

 

      1,982,493

 

 

   1,813,145

 

 

       3,902,606

 

 

   4,001,342

                       

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

    (2,573,375)

   

  (1,556,065)

   

     (5,087,698)

   

  (2,758,988)

Interest/Dividend Income

 

           22,600

 

 

        55,771

 

 

          135,430

 

 

      145,046

Interest During Construction

 

         189,103

   

      137,744

   

          434,390

   

      196,243

Gain on Sale of Investments

 

       (257,807)

 

 

       (26,710)

 

 

        (257,807)

 

 

   4,060,497

CoBank Patronage Dividends

 

 -

   

 -

   

       1,196,948

   

      692,371

Other Investment Income

 

           34,879

 

 

        61,451

 

 

            96,223

 

 

      150,987

Total Other Income (Expense)

 

    (2,584,600)

 

 

  (1,327,809)

 

 

     (3,482,514)

 

 

   2,486,156

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

       (602,107)

   

      485,336

   

          420,092

   

   6,487,498

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES EXPENSE

 

       (168,591)

 

 

      135,908

 

 

          117,623

 

 

   1,816,511

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

$

       (433,516)

 

$

      349,428

 

$

          302,469

 

$

   4,670,987

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) PER SHARE

                     

Basic

$

(0.08)

 

$

0.07

 

$

0.06

 

$

0.91

Diluted

$

(0.08)

 

$

0.07

 

$

0.06

 

$

0.91

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER SHARE

$

0.0000

 

$

0.1400

 

$

0.0000

 

$

0.2800

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

                     

Basic

 

      5,163,476

 

 

   5,117,342

 

 

       5,148,342

 

 

   5,106,220

Diluted

 

      5,315,827

 

 

   5,178,323

 

 

       5,286,303

 

 

   5,157,569

 

The accompanying notes are an integral part of these consolidated financial statements.

 

4


Table of Contents

 

NUVERA COMMUNICATIONS, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

                       
 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

   
 

2024

 

2023

 

2024

 

2023

                       

Net Income (Loss)

$

(433,516)

 

$

349,428

 

$

302,469

 

$

4,670,987

                       

Other Comprehensive Gain (Loss):

 

 

 

 

 

 

 

 

 

 

 

Unrealized Gain (Loss) on Interest Rate Swaps

 

(208,230)

   

348,866

   

(222,965)

   

(97,642)

Income Tax (Expense) Benefit Related to Unrealized
    Gain (Loss) on Interest Rate Swaps

 

59,429

 

 

(99,566)

 

 

63,634

 

 

27,867

Other Comprehensive Gain (Loss):

 

(148,801)

 

 

249,300

 

 

(159,331)

 

 

(69,775)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income (Loss)

$

(582,317)

 

$

598,728 

 

$

143,138

 

$

4,601,212

The accompanying notes are an integral part of these consolidated financial statements.

 

5


Table of Contents

 

NUVERA COMMUNICATIONS, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

ASSETS

June 30,

2024

December 31,

2023

CURRENT ASSETS:

 

 

 

 

 

Cash

$

      1,200,029

$

      1,259,904

Receivables, Net

 

      2,514,890

 

 

      3,411,892

Income Taxes Receivable

         118,778

 -

Materials, Supplies, and Inventories

 

    30,730,837

 

 

    34,438,857

Prepaid Expenses and Other Current Assets

 

      2,740,125

 

      2,245,160

Total Current Assets

 

    37,304,659

 

 

    41,355,813

INVESTMENTS & OTHER ASSETS:

 

 

 

 

 

Goodwill

    40,603,029

    40,603,029

Intangibles

 

    13,462,491

 

 

    14,488,608

Other Investments

      8,159,345

      8,322,252

Right of Use Asset

 

      1,158,686

 

 

      1,348,290

Financial Derivative Instruments

      1,119,663

      1,342,628

Other Assets

 

         885,024

 

 

         884,122

Total Investments and Other Assets

 

    65,388,238

 

    66,988,929

 

 

 

 

 

 

PROPERTY, PLANT & EQUIPMENT:

Communications Plant

 

  293,329,027

 

 

  277,357,371

Other Property & Equipment

    33,470,926

    32,433,191

Video Plant

 

    19,161,420

 

 

    18,848,612

Total Property, Plant and Equipment

  345,961,373

  328,639,174

Less Accumulated Depreciation

 

  180,864,481

 

 

  173,088,602

Net Property, Plant & Equipment

 

  165,096,892

 

  155,550,572

 

 

 

 

 

 

TOTAL ASSETS

$

  267,789,789

$

  263,895,314

The accompanying notes are an integral part of these consolidated financial statements.

 

6


Table of Contents

 

NUVERA COMMUNICATIONS, INC.

CONSOLIDATED BALANCE SHEETS (continued)

(Unaudited)

LIABILITIES AND STOCKHOLDERS' EQUITY

June 30,

2024

December 31,

2023

CURRENT LIABILITIES:

 

 

 

 

 

Current Portion of Long-Term Debt, Net of
    Unamortized Loan Fees

$

 -

$

 -

Accounts Payable

 

    10,396,300

 

 

       12,803,435

Checks Written in Excess of Cash Balances

      1,751,261

         2,270,832

Accrued Income Taxes

 

 -

 

 

            581,098

Other Accrued Taxes

         249,602

            253,490

Deferred Compensation

 

           44,935

 

 

              45,797

Accrued Compensation

      1,902,806

         1,562,115

Other Accrued Liabilities

 

         614,550

 

 

         1,059,163

Total Current Liabilities

 

    14,959,454

 

       18,575,930

 

 

 

 

 

 

LONG-TERM DEBT, Net of Unamortized
    Loan Fees

 

  129,840,654

 

     122,891,638

 

 

 

 

 

 

NONCURRENT LIABILITIES:

Deferred Income Taxes

 

    22,968,465

 

 

       23,032,099

Other Accrued Liabilities

      1,049,246

         1,132,799

Deferred Compensation

 

         234,568

 

 

            256,605

Total Noncurrent Liabilities

 

    24,252,279

 

       24,421,503

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES:

 -

 -

 

 

 

 

 

 

STOCKHOLDERS' EQUITY:

Preferred Stock - $1.66 Par Value, 10,000,000 Shares
    Authorized, No Shares Issued and Outstanding

 

 -

 

 

 -

Common Stock - $1.66 Par Value, 90,000,000 Shares
    Authorized, 5,178,176 and 5,133,207 Shares Issued
    and Outstanding

      8,630,293

         8,555,345

Accumulated Other Comprehensive Gain

 

         800,111

 

 

            959,442

Retained Earnings

    89,306,998

       88,491,456

Total Stockholders' Equity

 

    98,737,402

 

 

       98,006,243

TOTAL LIABILITIES AND
       STOCKHOLDERS' EQUITY

$

  267,789,789

 

$

     263,895,314

The accompanying notes are an integral part of these consolidated financial statements.

 

7


Table of Contents

 

NUVERA COMMUNICATIONS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 
 

Six Months Ended

 

June 30,

2024

 

June 30,

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net Income

$

          302,469

 

$

     4,670,987

Adjustments to Reconcile Net Income to Net Cash
   Provided by Operating Activities:

 

 

 

 

 

Depreciation and Amortization

 

       8,947,852

   

     7,524,709

(Gains) Losses on Investments

 

          257,807

 

 

    (4,060,497)

Undistributed Earnings of Other Equity Investments

 

           (94,305)

   

       (166,132)

Noncash Patronage Refund

 

         (141,819)

 

 

       (106,769)

Stock Issued in Lieu of Cash Payment

 

          199,008

   

        273,175

Distributions from Equity Investments

 

          127,529

 

 

          28,048

Stock-based Compensation

 

          178,560

   

        100,631

Changes in Assets and Liabilities:

 

 

 

 

 

Receivables

 

          871,167

   

       (628,725)

Income Taxes Receivable

 

         (118,778)

 

 

        283,665

Inventory for Resale

 

          107,945

   

          22,221

Prepaid Expenses

 

         (284,512)

 

 

       (651,605)

Other Assets

 

            30,802

   

       (258,233)

Accounts Payable

 

           (59,300)

 

 

          51,985

Checks Written in Excess of Cash Balance

 

         (519,571)

   

 -

Accrued Income Taxes

 

         (581,098)

 

 

     1,292,347

Other Accrued Taxes

 

             (3,888)

   

            5,567

Other Accrued Liabilities

 

              2,129

 

 

       (931,963)

Deferred Compensation

 

           (22,899)

   

         (88,128)

Net Cash Provided by Operating Activities

 

       9,199,098

 

 

     7,361,283

           

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Additions to Property, Plant, and Equipment, Net

 

    (23,033,815)

   

  (15,092,419)

Materials and Supplies for Construction

 

       3,601,375

 

 

  (17,541,898)

Proceeds from Sale of Equity Investments

 

 -

   

     5,578,788

Other, Net

 

          239,797

 

 

        203,168

Net Cash Used in Investing Activities

 

    (19,192,643)

 

 

  (26,852,361)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

         

Principal Payments of Long-Term Debt

 

  (125,000,000)

 

 

 -

Loan Proceeds

 

   125,000,000

   

   20,000,000

Loan Origination Fees

 

      (1,662,893)

 

 

           (9,912)

Changes in Revolving Credit Facility

 

       8,467,851

   

         (53,182)

Grants Received for Construction of Plant

 

       3,128,712

 

 

     1,070,948

Dividends Paid

 

-

   

    (1,430,771)

Net Cash Provided by Financing Activities

 

       9,933,670

 

 

   19,577,083

           

NET CHANGE IN CASH

 

           (59,875)

 

 

          86,005

           

CASH at Beginning of Period

 

       1,259,904

 

 

        310,556

           

CASH at End of Period

$

       1,200,029

 

$

        396,561

           

Supplemental cash flow information:

 

 

 

 

 

Cash paid for interest

$

5,110,800

 

$

     3,657,439

Net cash paid for income taxes

$

817,500

 

$

        240,500

 

The accompanying notes are an integral part of these consolidated financial statements.

 

8


Table of Contents

 

NUVERA COMMUNICATIONS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(Unaudited)

THREE MONTHS ENDED JUNE 30, 2024

Accumulated

Other

Comprehensive

Gain

Common Stock

Unearned

Compensation

Retained

Earnings

Total

Equity

Shares

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE on March 31, 2024

     5,133,207

 

$

  8,555,345

 

$

      948,912

 

$

 -

 

$

     89,297,343

 

$

      98,801,600

Director's Stock Plan

          44,099

 

 

       73,498

 

 

 

 

 

 

 

 

          326,480

 

 

           399,978

Restricted Stock Grant

               870

         1,450

              8,033

               9,483

Non-Cash, Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

          108,658

 

 

           108,658

Net Loss

        (433,516)

         (433,516)

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 -

Unrealized Loss on Interest Rate Swap

     (148,801)

         (148,801)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE on June 30, 2024

     5,178,176

$

  8,630,293

$

      800,111

$

 -

$

     89,306,998

$

      98,737,402

 

THREE MONTHS ENDED JUNE 30, 2023

Accumulated

Other

Common Stock

Comprehensive

Unearned

Retained

Total

Shares

Amount

Gain

Compensation

Earnings

Equity

BALANCE on March 31, 2023

     5,098,865

 

$

  8,498,109

 

$

   1,263,380

 

$

       69,763

 

$

     96,145,946

 

$

    105,977,198

Director's Stock Plan

          27,716

 

 

       46,193

 

 

 

 

 

 

 

 

          341,277

 

 

           387,470

Restricted Stock Grant

         8,468

               8,468

Non-Cash, Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

            69,901

 

 

             69,901

Net Income

          349,428

           349,428

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

        (717,721)

 

 

         (717,721)

Unrealized Gain on Interest Rate Swap

      249,300

           249,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE on June 30, 2023

     5,126,581

$

  8,544,302

$

   1,512,680

$

       78,231

$

     96,188,831

$

    106,324,044

The accompanying notes are an integral part of these consolidated financial statements.

 

9


Table of Contents

 

NUVERA COMMUNICATIONS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(Unaudited)

 
 

SIX MONTHS ENDED JUNE 30, 2024

           

Accumulated

Other

Comprehensive

Gain

                 
                             
 

Common Stock

   

Unearned

Compensation

 

Retained

Earnings

 

Total

Equity

 

Shares

 

Amount

       
                                 

BALANCE on December 31, 2023

    5,133,207

 

$

  8,555,345

 

$

     959,442

 

$

 -

 

$

  88,491,456

 

$

    98,006,243

                                 

Directors' Stock Plan

44,099

 

 

73,498

 

 

 

 

 

 

 

 

326,480

 

 

399,978

Employee Stock Plan

870

 

 

1,450

 

 

 

 

 

 

 

 

8,033

 

 

9,483

Restricted Stock Grant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 -

Non-Cash, Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

         178,560

 

 

          178,560

Net Income

 

   

 

   

 

   

 

   

       302,469

   

        302,469

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 -

Unrealized Loss on Interest Rate Swap

 

 

 

 

 

 

     (159,331)

 

 

 

 

 

 

 

 

         (159,331)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE on June 30, 2024

    5,178,176

 

$

  8,630,293

 

$

     800,111

 

$

 -

 

$

  89,306,998

 

$

    98,737,402

 

 

 

SIX MONTHS ENDED JUNE 30, 2023

           

Accumulated

Other

Comprehensive

Gain

                 
                             
 

Common Stock

   

Unearned

Compensation

 

Retained

Earnings

 

Total

Equity

 

Shares

 

Amount

       

BALANCE on December 31, 2022

    5,093,213

 

$

  8,488,689

 

$

  1,582,455

 

$

       79,892

 

 

  92,430,816

 

$

  102,581,852

                                 

Directors' Stock Plan

27,716

 

 

46,193

 

 

 

 

 

 

 

 

341,277

 

 

387,470

Employee Stock Plan

           5,652

 

 

         9,420

 

 

 

 

 

 

 

 

         74,230

 

 

           83,650

Restricted Stock Grants

 

   

 

   

 

   

     (1,661)

         

         (1,661)

Non-Cash, Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

         102,292

 

 

           102,292

Net Income

 

   

 

   

 

   

 

   

    4,670,987

   

      4,670,987

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

     (1,430,771)

 

 

       (1,430,771)

Unrealized Loss on Interest Rate Swap

 

   

 

   

   (69,775)

   

 

         

       (69,775)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE on June 30, 2023

    5,126,581

 

$

  8,544,302

 

$

  1,512,680

 

$

       78,231

 

$

  96,188,831

 

$

  106,324,044

 

The accompanying notes are an integral part of these consolidated financial statements.

 

10


Table of Contents

 

NUVERA COMMUNICATIONS, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024 (Unaudited)

 

Note 1 – Basis of Presentation and Consolidation

 

The accompanying unaudited condensed consolidated financial statements of Nuvera Communications, Inc. and its subsidiaries (Nuvera) have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information, rules and regulations of the Securities and Exchange Commission (SEC) and, where applicable, conform to the accounting principles as prescribed by federal and state telephone utility regulatory authorities. Certain information and disclosures normally included in annual financial statements prepared in accordance with GAAP have been omitted or condensed pursuant to such rules and regulations. In the opinion of management, the unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal and recurring accruals) considered necessary for the fair presentation of the financial statements and present fairly the results of operations, financial position and cash flows for the interim periods presented as required by Regulation S-X, Rule 10-01. These unaudited interim condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2023

 

The preparation of our financial statements requires our management to make estimates and judgements that affect the reported amounts of assets, liabilities, revenue and expenses, and the related disclosure of contingent assets and liabilities at the date of the financial statements and during the reporting period. Actual results may differ from these estimates. The results of operations for the interim periods presented are not necessarily indicative of the results that may be expected for the fiscal year as a whole or any other interim period.

 

Our consolidated financial statements report the financial condition and results of operations for Nuvera and its subsidiaries in one business segment: the Communications Segment. Inter-company transactions have been eliminated from the consolidated financial statements.

 

Revenue Recognition

See Note 2 – “Revenue Recognition” for a discussion of our revenue recognition policies.

 

Cost of Services (excluding depreciation and amortization)

Cost of services (excluding depreciation and amortization expense) includes all costs related to the delivery of communication services and products. These operating costs include all costs of performing services and providing related products including engineering, network monitoring and transportation costs.

 

Selling, General and Administrative Expenses

Selling, general and administrative expenses include direct and indirect selling expenses, customer service, billing and collections, advertising and all other general and administrative costs associated our operations.

 

Depreciation and Amortization Expense

We use the group life method (mass asset accounting) to depreciate the assets of our communications companies. Communications plant acquired in a given year is grouped into similar categories and depreciated over the remaining estimated useful life of the group. When an asset is retired, both the asset and the accumulated depreciation associated with that asset are removed from the books. Due to rapid changes in technology, selecting the estimated economic life of communications plant and equipment requires a significant amount of judgment. We periodically review data on expected utilization of new equipment, asset retirement activity and net salvage values to determine adjustments to our depreciation rates. We have not made any significant changes to the lives of our assets in the two-year period ended June 30, 2024. Depreciation expense was $7,777,678 and $6,578,644 for the six months ended June 30, 2024, and 2023. The increase in depreciation expense was primarily due to an increase in our fiber-to-the-premise (FTTP) network to aid in our transition to a new advanced FTTP network, reflecting our continual investment in technology and infrastructure in order to meet our customers’ demands for our products and services. We amortize our definite-lived intangible assets over their estimated useful lives. Identifiable intangible assets that are subject to amortization are evaluated for impairment.

 

11


Table of Contents

 

Grant money received from governmental entities for reimbursement of capital expenditures is accounted for as a reduction from the cost of the asset. As the grant was to be used in the Company’s regulated network, the Company accounts for this funding as aid to construction as outlined in the Federal Communications Commission (FCC) Part 32 “Uniform System of Accounts for Telecommunications Companies.” The resulting balance sheet presentation reflects the Company’s net investment in the assets in property, plant, and equipment. Depreciation is calculated and recorded based on the reduced cost of the investment therefore the impact of prior grants received is reflected in earnings as a reduction in depreciation. Grant funds are shown as inflows in the financing activities section of the statement of cash flows.

 

Income Taxes

The provision for income taxes consists of an amount for taxes currently payable and a provision for tax consequences deferred to future periods. Deferred income taxes are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities, and their respective tax basis. Significant components of our deferred taxes arise from differences (i) in the basis of property, plant, and equipment due to the use of accelerated depreciation methods for tax purposes, as well as (ii) in partnership investments and intangible assets due to the difference between book and tax basis. Our effective income tax rate is normally higher than the United States tax rate due to state income taxes and permanent differences.

 

We account for income taxes in accordance with GAAP, which requires an asset and liability approach to financial accounting and reporting for income taxes. As required by GAAP, we recognize the financial statement benefit of a tax position only after determining that the relevant tax authority would more-likely-than-not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

 

As of June 30, 2024, and December 31, 2023, we had $0 of unrecognized tax benefits that if recognized would affect the tax rate. We do not expect the total amount of unrecognized tax benefits to materially change over the next twelve months.

 

We are primarily subject to United States, Minnesota, Iowa, Nebraska, North Dakota, and Wisconsin income taxes. Tax years subsequent to 2019 remain open to examination by federal and state tax authorities. Our policy is to recognize interest and penalties related to income tax matters as income tax expense. As of June 30, 2024, and December 31, 2023, we had $0 of interest or penalties accrued that related to income tax matters.

 

12


Table of Contents

 

Earnings and Dividends Per Share

 

The basic and diluted net income per share is calculated as follows:

 

 

 

Three Months Ended

  June 30, 2024

 

Three Months Ended

  June 30, 2023

 

Six Months Ended

  June 30, 2024

 

Six Months Ended

  June 30, 2023

       
 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

                                               

Net Income

$

(433,516)

 

$

(433,516)

 

$

349,428

 

$

349,428

 

$

302,469

 

$

302,469

 

$

4,670,987

 

$

4,670,987

                                               

Weighted-average

common shares

outstanding

 

5,163,476

 

 

5,315,827

 

 

5,117,342

 

 

5,178,323

 

 

5,148,342

 

 

5,286,303

 

 

5,106,220

 

 

5,157,569

                                               

Net income per share

$

(0.08)

 

$

(0.08)

 

$

0.07

 

$

0.07

 

$

0.06

 

$

0.06

 

$

0.91

 

$

0.91

 

The weighted-average shares outstanding, basic, and diluted, are calculate as follows:

 

Three Months Ended

  June 30, 2024

Three Months Ended

  June 30, 2023

Six Months Ended

  June 30, 2024

Six Months Ended

  June 30, 2023

Basic

Diluted

Basic

Diluted

Basic

Diluted

Basic

Diluted

Weighted-average common
shares outstanding

5,163,476

 

5,163,476

 

5,117,342

 

5,117,342

 

5,148,342

 

5,148,342

 

5,106,220

 

5,106,220

Dilutive RSU's/Options

-

 

152,351

 

-

 

60,981

 

-

 

137,961

 

-

 

51,349

Weighted-average common
shares outstanding

5,163,476

 

5,315,827

 

5,117,342

 

5,178,323

 

5,148,342

 

5,286,303

 

5,106,220

 

5,157,569

 

Nuvera’s Board of Directors (BOD) reviews quarterly dividend declarations based on our anticipated earnings, capital requirements and our operating and financial conditions.

 

Recent Accounting Developments

 

In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, to enhance the transparency and decision usefulness of income tax disclosures. The amendments in ASU 2023-09 provide improvements primarily related to the rate reconciliation and incomes taxes paid information included in income tax disclosures. The Company would be required to disclose additional information regarding reconciling items equal to or greater than five percent of the amount computed by multiplying pretax income (loss) by the applicable statutory tax rate. Similarly, the Company would be required to disclose income taxes paid (net of refunds received) equal to or greater than five percent of total income taxes paid (net of refunds received). The amendments in ASU 2023-09 are effective January 1, 2025, including interim periods. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The Company will evaluate the impact of ASU 2023-09 on its financial statements.

 

We have implemented all new, applicable accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

We have reviewed all other significant newly issued accounting pronouncements and determined that they are either not applicable to our business or that no material effect is expected on our financial position and results of operations.

13


 

Note 2 – Revenue Recognition

 

The Company recognizes revenue based on the following single principles-based, five-step model that is applied to all required contracts with customers. These steps include (1) identify the contract(s) with the customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract and (5) recognize revenue when each performance obligation is satisfied.

 

Our revenue contracts with customers may include a promise or promises to deliver services such as broadband, video or voice services. Promised services are considered distinct as the customer can benefit from the services either on their own or together with other resources that are readily available to the customer and the Company’s promise to transfer service to the customer is separately identifiable from other promises in the contract. The Company accounts for services as separate performance obligations. Each service is considered a single performance obligation as it provides a series of distinct services that are substantially the same and have the same pattern of transfer.

 

The transaction price is determined at contract inception and reflects the amount of consideration to which we expect to be entitled in exchange for transferring service to the customer. This amount is generally equal to the market price of the services promised in the contract and may include promotional or bundling discounts. Most of our prices are based on tariffed rates filed with regulatory bodies or standard company price lists. The transaction price excludes amounts collected on behalf of third parties such as sales taxes and regulatory fees. Conversely, nonrefundable up-front fees, such as service activation and set-up fees, which are immaterial to our overall revenues, are included in the transaction price. In determining the transaction price, we consider our enforceable rights and obligations within the contract. We do not consider the possibility of a contract being cancelled, renewed, or modified, which is consistent with Accounting Standards Codification (ASC 606-10-32-4).

 

The transaction price is allocated to each performance obligation based on the standalone selling price of the service, net of the related discount, as applicable.

 

Revenue is recognized when performance obligations are satisfied by transferring service to the customer as described below.

 

Significant Judgements

 

The Company often provides multiple services to a customer. Provision of customer premise equipment (CPE) and additional service tiers may have a significant level of integration and interdependency with the subscription voice, video, Internet, or connectivity services. Judgement is required to determine whether the provision of CPE, installation services and additional service tiers are considered distinct and accounted for separately, or not distinct and accounted for together with the subscription services.

 

Allocation of the transaction price to the distinct performance obligations in bundled service subscriptions requires judgement. The transaction price for a bundle of services is frequently less than the sum of standalone selling prices of each individual service. Bundled discounts are allocated proportionally to the selling price of each individual service within the bundle. Standalone selling prices for the Company’s services are directly observable.

 

14


 

Disaggregation of Revenue

 

The following table summarizes revenue from contracts with customers for the quarters ended June 30, 2024, and 2023:

 

Three Months Ended June 30,

2024

2023

Voice Service¹

$

1,327,509

 

$

1,427,841

Network Access¹

932,336

989,294

Video Service¹

 

2,973,791

 

 

3,063,857

Data Service¹

6,904,858

6,269,017

Directory²

 

135,850

 

 

148,031

Other Contracted Revenue³

722,537

710,324

Other⁴

 

463,469

 

 

444,146

Revenue from customers

 

13,460,350

 

 

13,052,510

Subsidy and other revenue
outside scope of ASC 606⁵

 

3,717,504

 

 

3,232,177

Total revenue

$

17,177,854

 

$

16,284,687

¹ Month-to-Month contracts billed and consumed in the same month.

² Directory revenue is contracted annually, however, this revenue is recognized
monthly over the contract period as the advertising is used.

³ This includes long-term contracts where the revenue is recognized monthly over
the term of the contract.

⁴ This includes CPE and other equipment sales.

⁵ This includes governmental subsidies and lease revenue outside the scope of ASC
606.

 

For the three months ended June 30, 2024, approximately 75.66% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 21.64% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.70% of total revenue was from other sources including CPE and equipment sales and installation.

 

For the three months ended June 30, 2023, approximately 77.42% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 19.85% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.73% of total revenue was from other sources including CPE and equipment sales and installation.

 

15


 

The following table summarizes revenue from contracts with customers for the six months ended June 30, 2024, and 2023:

 

Six Months Ended June 30,

2024

2023

Voice Services¹

$

2,699,896

 

$

2,867,867

Network Access¹

1,900,622

2,118,379

Video Service¹

 

5,963,740

 

 

6,115,154

Data Service¹

13,580,698

12,522,213

Directory²

 

276,615

 

 

303,290

Other Contracted Revenue³

1,398,371

1,365,713

Other⁴

 

934,005

 

 

896,952

Revenue from customers

 

26,753,947

 

 

26,189,568

Subsidy and other revenue
outside scope of ASC 606⁵

 

7,369,032

 

 

6,458,066

Total revenue

$

34,122,979

 

$

32,647,634

¹ Month-to-Month contracts billed and consumed in the same month.

² Directory revenue is contracted annually, however, this revenue is recognized
monthly over the contract period as the advertising is used.

³ This includes long-term contracts where the revenue is recognized monthly over
the term of the contract.

⁴ This includes CPE and other equipment sales.

⁵ This includes governmental subsidies and lease revenue outside the scope of ASC
606.

 

For the six months ended June 30, 2024, approximately 75.67% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 21.59% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.74% of total revenue was from other sources including CPE and equipment sales and installation.

 

For the six months ended June 30, 2023, approximately 77.47% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 19.78% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.75% of total revenue was from other sources including CPE and equipment sales and installation.

 

A significant portion of our revenue is derived from customers who may generally cancel their subscriptions at any time without penalty. As such, the amount of revenue related to unsatisfied performance obligations is not necessarily indicative of the future revenue to be recognized from our existing customer base. Revenue from customers with a contractually specified term and non-cancelable service period will be recognized over the term of such contracts, which is generally three to ten years for these types of contracts.

 

16


Table of Contents

 

Nature of Services

 

Revenues are earned from our customers primarily through the connection to our advanced fiber networks, digital and commercial television (TV) programming, Internet services (high-speed broadband), and hosted and managed services. Revenues for these services are billed based on set rates for monthly service or based on the amount of time the customer is utilizing our facilities. The revenue for these services is recognized over time as the service is rendered.

 

Voice Service – We receive recurring revenue for basic local services that enable end-user customers to make and receive telephone calls within a defined local calling area for a flat monthly fee. In addition to subscribing to basic local telephone services, our customers may choose from multiple voice service plans with a variety of custom calling features such as call waiting, call forwarding, caller identification and voicemail. Our voice over Internet protocol (VOIP) digital phone service is also available as an alternative to the traditional telephone line. Customers may generally cancel their subscriptions at any time without penalty. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized over a one-month service period as the subscription services are delivered. Other optional services purchased by the customer are generally accounted for as a distinct performance obligation when purchased and revenue is recognized when the service is provided.

 

Network Access – We provide access services to other communication carriers for the use of our facilities to terminate or originate long distance calls on our fiber network. Additionally, we bill monthly subscriber line charges (SLCs) to substantially all our customers for access to the public switched network. These monthly SLCs are regulated and approved by the FCC. In addition, network access revenue is derived from several federally administered pooling arrangements designed to provide support and distribute funding to us.

 

Revenues earned from other communication carriers accessing our network are based on the utilization of our network by these carriers as measured by minutes of use on the network or special access to the network by the individual carriers monthly. Revenues are billed at tariffed access rates for both interstate and intrastate calls and are recognized into revenue monthly based on the period the access was provided.

 

The National Exchange Carriers Association (NECA) pools and redistributes the SLCs to various communication providers through the Connect America Fund (CAF). These revenues are earned and recognized into revenue on a monthly basis. Any adjustments to these amounts received by NECA are adjusted for in revenue upon receipt of the adjustment.

 

On December 12, 2023, the Company announced that it confirmed eligibility for Consumer Broadband-only Loop Support (CBOL) funding through the Universal Service Administration Company (USAC). The incremental funding will be used to continue to support the Company’s multi-year fiber construction initiative. The Company began receiving a monthly benefit in November of 2023 with the first payment receipt confirmed in December. On an annualized basis this new program will provide $3.9 million of new funding based on the tariff filing and the Company’s expected line counts. The monthly CBOL subsidy formula is reviewed and subject to revision on an annual basis and subject to change based on updated USAC funding criteria July 1 of each year.

 

17


Table of Contents

 

Video Service – We provide a variety of enhanced video services on a monthly recurring basis to our customers. Depending on geographical market availability, our video services range from limited basic service to advanced digital TV, which includes several plans each with hundreds of local, national music channels including premium and pay-per-view channels as well as video-on-demand service. Certain customers may also subscribe to our advanced video services, which consist of high-definition TV, digital video recorders (DVR) and Whole Home DVR. Our Whole Home DVR allows customers the ability to watch recorded shows on any TV in the house, record multiple shows at one time and utilize an intuitive on-screen guide and user interface. Video subscribers also have access to our TV Everywhere service which allows subscriber access to full episodes of available shows, movies and live screens using a computer or mobile device. We also receive monthly recurring revenue from our subscribers for providing commercial TV programming in competition with cable television services (CATV), satellite dish TV and off-air TV service providers. Customers may generally cancel their subscriptions at any time without penalty. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized over a one-month service period as the subscription services are delivered. Other optional services purchased by the customer are generally accounted for as a distinct performance obligation when purchased and revenue is recognized when the service is provided.

 

Data Service – We provide high speed Internet to business and residential customers depending on the nature of the network facilities that are available, the level of service selected and the location. Our revenue is earned based on the offering of various flat packages based on the level of service, data speeds and features. We also provide e-mail and managed services, such as web hosting and design, on-line file back up and on-line file storage. Data customers may generally cancel their subscriptions at any time without penalty. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized over a one-month service period as the subscription services are delivered. Other optional services purchased by the customer are generally accounted for as a distinct performance obligation when purchased and revenue is recognized when the service is provided.

 

Directory – Our directory publishing revenue in our telephone directories recurs monthly and is recognized as revenue on a monthly basis.

 

Other Contracted Revenue - Managed services and certain other data customers include advanced fiber-delivered communications and managed information technology solutions to mainly business customers, as well as high-capacity last-mile data connectivity services to wireless and wireline carriers. Services are primarily offered on a subscription basis with a contractually specified and non-cancelable service period. The non-cancelable contract terms for these customers generally range from three to ten years. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized ratably over the contract period as the subscription services are delivered. These services are billed as monthly recurring charges to customers.

 

Other – We also generate revenue from the sales, service and installation of CPE and other services. Sales and service of CPE are billed and recognized into revenue once the sale or service is complete or delivered. These sales and services are generally short-term in nature and are completed within one month. Other revenues are immaterial to our total revenues.

 

Subsidy and Other Revenue outside the Scope of ASC 606 – We receive subsidies from governmental entities to operate and expand our advanced fiber networks. In addition, we have revenue from leasing arrangements. Both of these revenue streams are outside of the scope of ASC 606.

 

18


Table of Contents

 

Interstate access rates are established by a nationwide pooling of companies known as NECA. The FCC established NECA in 1983 to develop and administer interstate access service rates, terms, and conditions. Revenues are pooled and redistributed based on a company's actual or average costs. There has been a change in the composition of interstate access charges in recent years, shifting more of the charges to the end user and reducing the amount of access charges paid by the Interexchange Carriers (IXC’s). We believe this trend will continue.

 

Intrastate access rates are filed with state regulatory commissions in Minnesota and Iowa.

 

The Company currently receives funding based on the Alternative Connect America Cost Model (A-CAM) as described below, except for Scott-Rice Telephone Co. (Scott-Rice), which receives funding from the Federal Universal Service Fund (FUSF). Scott-Rice’s settlements from the pools are based on nationwide average schedules, which includes the pooling and redistribution of revenues based on a company’s actual or average costs as described below.

 

A-CAM

 

As described above, with the exception of Scott-Rice, the remainder of our companies receive funding from A-CAM.

 

Per the FCC Public Notice DA 19-115, the Company receives A-CAM support and has corresponding service deployment obligations under that program. The Company annually receives (i) $596,084 for its Iowa operations and (ii) $8,354,481 for its Minnesota operations. The Company will receive the A-CAM support for a period of 10 years, which started in 2019. The Company uses the funding that it receives through the A-CAM program to meet its defined broadband build-out obligations, which the Company is currently completing.

 

On September 29, 2023, Nuvera announced that it had notified the FCC that the Company had decided to remain on the current A-CAM funding, rather than moving to the Enhanced A-CAM (E-ACAM) program that the FCC introduced earlier in 2023. A-CAM and E-ACAM are FCC administered programs to subsidize the deployment of broadband to rural areas. E-ACAM is a successor to this program which requires participating carriers to offer broadband and voice services at speeds of 100/20 Mbps or faster to all E-ACAM required locations within its study area. Broadband providers were required to choose one of the two funding options and notify the FCC by September 29, 2023.

19


 

Accounts Receivable, Contract Assets and Contract Liabilities

 

The following table provides information about our receivables, contracts assets and contract liabilities from revenue contracts with our customers:

 

 

June 30,

2024

 

December 31,

2023

   
           

Accounts receivable, net - beginning balance

$

1,966,012

 

$

1,477,692

Accounts receivable, net - ending balance

 

1,769,009

 

 

1,966,012

 

 

 

 

 

 

Contract assets - beginning balance

 

1,458,631

   

794,193

Contract assets - ending balance

 

1,489,265

 

 

1,458,631

           

Contract liabilities - beginning balance

 

551,995

 

 

626,306

Contract liabilities - ending balance

 

395,570

   

551,995

 

Accounts Receivable

 

A receivable is recognized in the period the Company provides goods and services when the Company’s right to consideration is unconditional. Payment terms on invoiced amounts are generally 30-60 days.

 

Contract Assets

 

Contract assets include costs that are incremental to the acquisition of a contract. Incremental costs are those that result directly from obtaining a contract or costs that would not have been incurred if the contract had not been obtained, which primarily relates to sales commissions. We defer and amortize these costs over the expected customer life as the contract obligations are satisfied. We determined that the expected customer life is the expected period of benefit as the commission on the renewal contract is commensurate with the commission on the initial contract. During the quarters ended June 30, 2024, and 2023, the Company recognized expenses of $163,880 and $108,985, respectively, related to deferred contact acquisition costs. During the six months ended June 30, 2024, and 2023 the Company recognized expenses of $322,987 and $199,736, respectively, related to deferred contact acquisition costs. Short-term contact assets are included in current assets under prepaid expenses and other current assets. Long-term contract assets are included in investments and other assets under other assets.

 

Contract Liabilities

 

Contract liabilities include deferred revenues related to advanced payments for services and nonrefundable, upfront service activation and set-up fees, which are generally deferred. In addition, contract liabilities include customer deposits that are not recognized as revenue but are instead returned to the customer after a holding period. Short-term contract liabilities include deferred revenues for advanced payments for managed services and other long-term contracts. This includes the current portion of the deferred revenues that will be recognized monthly within one year. Short-term contract liabilities are included in current liabilities under other accrued liabilities. Long-term contract liabilities include deferred revenues for advanced payments for managed services and other long-term contracts. This includes the portion longer than one year and the corresponding deferred revenues are recognized as revenue on a monthly basis based on the term of the contract. Long-term contract liabilities are included in noncurrent liabilities under other accrued liabilities.

 

20


Table of Contents

 

During the three months ended June 30, 2024, and 2023, the Company recognized revenues of $72,930 and $61,779, respectively, related to deferred revenues. During the six months ended June 30, 2024, and 2023, the Company recognized revenues of $237,858 and $248,418, respectively, related to deferred revenues.

 

Performance Obligations

 

ASC 606, Revenue from Contracts with Customers, requires that the Company disclose the aggregate amount of the transaction price that is allocated to remaining performance obligations that are unsatisfied as of June 30, 2024. The guidance provides certain practical expedients that limit this requirement. The service revenue contracts of the Company meet the following practical expedients provided by ASC 606:

 

1.

 The performance obligation is part of a contract that has an original expected duration of one year or less.

 

 

2.

 Revenue is recognized from the satisfaction of the performance obligations in the amount billable to the customer in accordance with ASC 606-10-55-18.

 

The Company has elected these practical expedients. Performance obligations related to our service revenue contracts are generally satisfied over time. For services transferred over time, revenue is recognized based on amounts invoiced to the customer as the Company has concluded that the invoice amount directly corresponds with the value of services provided to the customer. Management considers this a faithful depiction of the transfer of control as services are substantially the same and have the same pattern of transfer over the life of the contract. As such, revenue related to unsatisfied performance obligations that will be billed in future periods has not been disclosed.

 

Note 3 – Leases

 

Under FASB’s ASU 2016-02, “Leases,” which, together with its related clarifying ASUs, provided revised guidance for lease accounting and related disclosure requirements and established a right-to-use (ROU) model that requires lessees to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than twelve months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition. The ASU also requires disclosures to allow financial statement users to better understand the amount, timing and uncertainty of cash flows arising from leases. These disclosures include qualitative requirements, providing additional information about the amounts recorded in the financial statements.

 

The following tables include the ROU assets and operating lease liabilities as of June 30, 2024, and December 31, 2023. Short-term operating lease liabilities are included in current liabilities in other accrued liabilities. Long-term operating lease liabilities are included in noncurrent liabilities in other accrued liabilities.

 

Right of Use Assets

 

Balance
June 30, 2024

Balance
December 31, 2023

Operating Lease Right-Of-Use Assets

 

$

1,158,686

 

$

1,348,290

 

21


Table of Contents

 

Operating Lease Liabilities

Balance
June 30, 2024

Balance
December 31, 2023

Short-Term Operating Lease Liabilities

 

$

214,814

 

 $

352,969

Long-Term Operating Lease Liabilities

 

967,558

 

1,029,910

Total

 

$

1,182,372

 

 $

1,382,879

 

Maturity analysis under these lease agreements are as follows:

 

Maturity Analysis

 Balance
June 30, 2024

2024 (remaining)

 

$

160,573

2025

243,974

2026

 

 

200,777

2027

151,629

2028

 

 

153,824

Thereafter

 

613,091

Total

 

 

1,523,868

Less Imputed interest

 

(341,496)

Present Value of Operating Leases

 

$

1,182,372

 

The following summarizes other information related to leases for the quarter ended June 30, 2024, as follows:

 

Weighted Average Remaining Lease Term (Years)

7.62

Weighted Average Discount Rate

6.32%

 

We amortize our leases over the shorter of the term of the lease or the useful life of the asset. Lease expenses for the three and six months ended June 30, 2024, were $149,337 and $297,333. Lease expenses for the three and six months ended June 30, 2023, were $105,098 and $210,706.

 

Note 4 – Financial Derivative Instruments and Fair Value Measurements

 

We have adopted the rules prescribed under GAAP for our financial assets and liabilities. GAAP includes a fair value hierarchy that is intended to increase consistency and comparability in fair value measurements and related disclosures. The fair value hierarchy is based on inputs to valuation techniques used to measure fair value that is either observable or unobservable. Observable inputs reflect assumptions market participants would use in pricing an asset or liability based on market data obtained from independent sources, while unobservable inputs reflect a reporting entity’s pricing based upon its own market assumptions. The fair value hierarchy consists of the following three levels:

 

Level 1:  

Inputs are quoted prices in active markets for identical assets or liabilities.

   

Level 2:

Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs that are derived principally from or corroborated by observable market data.

   

Level 3:

Inputs are derived from valuation techniques where one or more significant inputs or value drivers are unobservable.

 

22


Table of Contents

 

We have used financial derivative instruments to manage our overall cash flow exposure to fluctuations in interest rates. We accounted for derivative instruments in accordance with GAAP that requires derivative instruments to be recorded on the balance sheet at fair value. Changes in fair value of derivative instruments must be recognized in earnings unless specific hedge accounting criteria are met, in which case, the gains and losses are included in other comprehensive income rather than in earnings.

 

We have entered into interest rate swap agreements (IRSAs) with our lender, CoBank, ACB (CoBank) to manage our cash flow exposure to fluctuations in interest rates. These instruments are designated as cash flow hedges and are effective at mitigating the risk of fluctuations on interest rates in the marketplace. Any gains or losses related to changes in the fair value of these derivatives are accounted for as a component of accumulated other comprehensive gain (loss) for as long as the hedge remains effective.

 

The fair value of our IRSAs is discussed in Note 7 – “Interest Rate Swaps”. The fair value of our swap agreements was determined based on Level 2 inputs.

 

The fair value of our Goodwill as discussed in Note 5 – “Goodwill and Intangibles”. The fair value of our Goodwill was determined based on Level 3 inputs.

 

Other Financial Instruments

 

Other Investments - We conducted an evaluation of our investments in all of our investees in connection with the preparation of our audited financial statements as of December 31, 2023. As of June 30, 2024, we believe the carrying value of our investments is not impaired.

 

Debt – We estimate the fair value of our long-term debt based on the discounted future cash flows we expect to pay using current rates of borrowing for similar types of debt. Fair value of the debt approximates carrying value.

 

Other Financial Instruments - Our financial instruments also include cash equivalents, trade accounts receivable and accounts payable where the current carrying amounts approximate fair market value.

 

Note 5 – Goodwill and Intangibles

 

We account for goodwill and other intangible assets under GAAP. Under GAAP, goodwill and intangible assets with indefinite useful lives are not amortized but are instead tested for impairment (i) on at least an annual basis and (ii) when changes in circumstances indicate that the fair value of goodwill may be below its carrying value. These circumstances include but are not limited to (i) a significant adverse change in the business climate, (ii) unanticipated competition or (iii) an adverse action or assessment by a regulator. Determining impairment involves estimating the fair value of a reporting unit using a combination of (i) the income or discounted cash flow approach and (ii) the market approach that utilizes comparable companies’ data. If the carrying amount of a reporting unit exceeds its fair value, the amount of the impairment loss must be measured. The impairment loss is calculated by comparing the implied fair value of the reporting unit’s goodwill to its carrying amount. In calculating the implied fair value of the reporting unit’s goodwill, the fair value of the reporting unit is allocated to all the assets and liabilities of the reporting unit. The excess of the fair value of a reporting unit over the amount assigned to its other assets and liabilities is the implied value of goodwill. We recognize impairment loss when the carrying amount of goodwill exceeds its implied fair value. Our goodwill totaled $40,603,029 as of June 30, 2024, and December 31, 2023.

 

23


Table of Contents

 

In 2023 and 2022, we engaged an independent valuation firm to aid in the completion of an annual impairment test for existing goodwill acquired. For 2023 and 2022, the testing resulted in no impairment to goodwill for Scott-Rice and Sleepy Eye Telephone Company and no impairment to goodwill for Hutchinson Telephone Company (HTC) for 2022 as the determined fair value was sufficient to pass the impairment test. For 2023, the testing resulted in an impairment to goodwill for HTC of $9.3 million as the determined fair value was not sufficient to pass the impairment test.

 

Our intangible assets subject to amortization consist of acquired customer relationships, regulatory rights, and trade names. We amortize intangible assets with finite lives over their respective estimated useful lives. Identifiable intangible assets that are subject to amortization are evaluated for impairment. In addition, we periodically reassess the carrying value, useful lives, and classifications of our identifiable intangible assets.

 

The components of our identified intangible assets are as follows:

  

 

 

 

June 30, 2024

 

December 31, 2023

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Useful

 

 

Carrying

 

Accumulated

 

Carrying

 

Accumulated

 

Lives

 

 

Amount

 

Amortization

 

Amount

 

Amortization

Definite-Lived Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers Relationships

14-15 yrs

 

$

  42,878,445

 

$

  32,865,188

 

$

  42,878,445

 

$

  32,053,361

Regulatory Rights

15 yrs

 

 

    4,000,000

 

 

    4,000,000

 

 

    4,000,000

 

 

    4,000,000

Video Franchise

 

 

 

    3,000,000

 

 

       428,580

 

 

    3,000,000

 

 

       214,290

Trade Name

3-5 yrs

 

 

       310,106

 

 

       310,106

 

 

       310,106

 

 

       310,106

Indefinitely-Lived Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Spectrum

 

 

 

       877,814

 

 

-

 

 

       877,814

 

 

-

Total

 

 

$

  51,066,365

 

$

  37,603,874

 

$

  51,066,365

 

$

  36,577,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Identified Intangible Assets

 

 

 

 

 

$

  13,462,491

 

 

 

 

$

  14,488,608

 

Amortization expense related to the definite-lived intangible assets was $1,026,117 and $842,837 for the six months ended June 30, 2024, and 2023. Amortization expense for the remaining six months of 2024 and the five years subsequent to 2024 is estimated to be:

 

• (July 1 – December 31)

$

1,026,117

•  2025

$

2,047,312

•  2026

$

2,042,389

•  2027

$

1,335,247

•  2028

$

1,335,247

•  2029

$

1,335,247

 

Note 6 – Secured Credit Facility

 

On June 21, 2024, Nuvera and CoBank entered into (i) an Agreement Regarding Amendments to Loan Documents and (ii) an Amended and Restated Revolving Loan Promissory Note. The agreements amended our existing credit facility with CoBank and secured a credit facility in the aggregate principal amount of $180.0 million.

24


Table of Contents

 

Under the Agreements, among other things, (i) the Company received a $125.0 million term loan to replace existing debt, (ii) a $25.0 million delayed draw term loan, (iii) the Company’s revolving loan was decreased from $40.0 million to $30.0 million, (iv) the maturity dates of the term loans and revolving loan were set at June 21, 2029, and (v) the Company’s operating subsidiaries agreed to extend their previous guarantees, security interests and mortgages to cover the increased amount of the credit facility. The financing was secured to facilitate the Company’s advanced fiber-build plans announced on December 15, 2021. Refer to the Company’s 8-K filing with the SEC on June 25, 2024, for further details regarding the credit agreements with CoBank.

 

On December 21, 2023, Nuvera and CoBank entered into (i) an Agreement Regarding Amendments to Loan Documents and (ii) an Amended and Restated Revolving Loan Promissory Note. The agreements amended our existing credit facility with CoBank and increased the Company’s existing credit facility from an aggregate principal amount of $130.0 million to $140.0 million. Under the Agreements, among other things, (i) the Company’s revolving loan was increased from $30.0 million to $40.0 million and (ii) the Company’s operating subsidiaries agreed to extend their previous guarantees, security interests and mortgages to cover the increased amount of the revolving note. The financing was secured to facilitate the Company’s advanced fiber-build plans announced on December 15, 2021. Refer to the Company’s 8-K filing with the SEC on December 21, 2023, for further details regarding the credit agreements with CoBank.

 

Under the credit agreement, the Company and its respective subsidiaries have entered into security agreements under which substantially all the assets of Nuvera and its respective subsidiaries have been pledged to CoBank as collateral. In addition, Nuvera and its respective subsidiaries have guaranteed all the obligations under the credit facility. The credit agreement contains certain customary events of default, which include failure to make payments when due, the material inaccuracy of representations or warranties, failure to observe or perform certain covenants, cross-defaults, bankruptcy and insolvency-related events, certain judgments, certain ERISA-related events, or a change in control (as defined in the credit agreement).

 

New Credit Agreement:

 

 

TERM A-1 LOAN - $125,000,000 term note with interest payable quarterly. The final maturity date of this note is June 21, 2029. Eight quarterly principal payments of $781,250 are due commencing June 30, 2026, through March 31, 2028, and four quarterly principal payments of $1,562,500 commencing on June 30, 2028, through maturity date. A final balloon payment of $112,500,000 is due at maturity of this note on June 21, 2029.

 

 

DELAYED DRAW TERM LOAN - $25,000,000 Delayed Draw Term Loan with interest on any outstanding amounts payable quarterly. The final maturity date of this loan is June 21, 2029. Eight quarterly principal payments of 0.625% of the outstanding loan balance are due commencing June 30, 2026, through March 31, 2028, and four quarterly principal payments of 1.250% of the outstanding loan balance commencing on June 30, 2028, through maturity date. A final balloon payment of the balance of the Delayed Draw Term Loan is due at maturity of this note on June 21, 2029. We currently have drawn $0 on this Delayed Draw Term Loan as of June 30, 2024.

 

 

REVOLVING LOAN - $30,000,000 revolving loan with interest payable quarterly. The final maturity date of this note is June 21, 2029. We currently have drawn $7,634,124 on this revolving note as of June 30, 2024.

 

25


Table of Contents

 

The term loan borrowings initially bear interest at a “Margin for Base Rate Loans” of 2.75% above the applicable base rate. The margin for base rate loans for term loans increases as our “Leverage Ratio” increases and decreases as our “Leverage Ratio” decreases. The revolving loan borrowings initially bear interest at a “Margin for Base Rate Loans” of 2.75% above the applicable base rate. The margin for base rate loans for revolving loans increases as our “Leverage Ratio” increases and decreases as our “Leverage Ratio” decreases.

 

We generally use variable-rate debt to finance our operations, capital expenditures and acquisitions. These variable-rate debt obligations expose us to variability in interest payments due to changes in interest rates. The terms of our credit facility with CoBank require that we enter into interest rate agreements designed to protect us against fluctuations in interest rates, in an aggregate principal amount and for a duration determined under the credit facility.

 

Under the new credit facility, Nuvera can enter into IRSAs in connection with amounts borrowed from CoBank. In connection with the closing of the new credit facility, the Company “rolled over” its two exiting IRSAs.

 

As described in Note 7 – “Interest Rate Swaps,” on August 1, 2018, we entered into an IRSA with CoBank covering 25 percent of our existing debt balance or $16,137,500 of our aggregate indebtedness to CoBank on August 1, 2018. As of June 30, 2024, our IRSA covered $9,221,900, with a weighted average interest rate of 6.71%.

 

As described in Note 7 – “Interest Rate Swaps,” on August 29, 2019, we entered into a second IRSA with CoBank covering an additional $42,000,000 of our aggregate indebtedness to CoBank on August 29, 2019. As of June 30, 2024, our IRSA covered $25,847,340, with a weighted average interest rate of 5.04%.

 

Our remaining outstanding debt of $97.6 million remains subject to variable interest rates at an effective weighted average interest rate of 9.27%, as of June 30, 2024.

 

As of June 30, 2024 our additional delayed draw term loan of $25.0 million and unused revolving credit facility of $22.4 million are subject to an unused commitment fee of 0.50% annually, until drawn. Once drawn, this debt would be subject to an effective weighted average interest rate based on current rate of interest in effect at the time.

 

Our loan agreements include restrictions on our ability to pay cash dividends to our stockholders. However, we are allowed to pay dividends in an amount up to $3,000,000 in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 4.25:1.00 or less. In addition, we are allowed to pay dividends in an unlimited amount in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 3.50:1.00 or less. Our current Total Leverage Ratio as of June 30, 2024, was 5.10. Our maximum Total Leverage Ratio under the new loan facility is 6.00:1.00.

 

Our credit facility requires us to comply with specified financial ratios and tests. These financial ratios include Total Leverage Ratio, debt service coverage ratio and equity to total assets ratio. On June 30, 2024, we were in compliance with all the stipulated financial ratios in our loan agreements.

 

There are security and loan agreements underlying our current CoBank credit facility that contain restrictions on our distributions to stockholders and investment in, or loans, to others. Also, our credit facility contains restrictions that, among other things, limits or restricts our ability to enter into guarantees and contingent liabilities, incur additional debt, issue stock, transact asset sales, transfers, or dispositions, and engage in mergers and acquisitions, without CoBank approval.

 

26


Table of Contents

 

Note 7 – Interest Rate Swaps

 

We assess interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely affect expected future cash flows and by evaluating hedging opportunities.

 

We generally use variable-rate debt to finance our operations, capital expenditures and acquisitions. These variable-rate debt obligations expose us to variability in interest payments due to changes in interest rates. The terms of our credit facility with CoBank required that we enter into interest rate agreements designed to protect us against fluctuations in interest rates, in an aggregate principal amount and for a duration determined under the credit facility.

 

Under the new credit facility, Nuvera can enter into IRSAs in connection with amounts borrowed from CoBank. In connection with the closing of the credit facility, the Company “rolled over” its two exiting IRSAs.

 

To meet this objective, we have entered into an IRSA with CoBank covering 25 percent of our then existing outstanding debt balance or $16,137,500 of our aggregate indebtedness to CoBank on August 1, 2018. The swap effectively locked in the interest rate on 25 percent of our variable-rate debt through July 2025. Under this IRSA, we have changed the variable-rate cash flow exposure on the debt obligations to fixed cash flows. Under the terms of the IRSA, we pay a fixed contractual interest rate and (i) make an additional payment if the Secured Overnight Financing Rate (SOFR) variable rate payment is below a contractual rate or (ii) receive a payment if the SOFR variable rate payment is above the contractual rate.

 

On August 29, 2019, we entered into a second IRSA with CoBank covering an additional $42,000,000 of our then aggregate indebtedness to CoBank on August 29, 2019. The swap effectively locked in a significant portion of our variable-rate debt through July 2025. Under this IRSA, we have changed the variable rate cash flow exposure on the debt obligations to fixed cash flows. Under the terms of the IRSA, we pay a fixed contractual interest rate and (i) make an additional payment if the SOFR variable rate payment is below a contractual rate or (ii) receive a payment if the SOFR variable rate payment is above the contractual rate.

 

Each month, we make interest payments to CoBank under its loan agreements based on the current applicable SOFR plus the contractual SOFR margin then in effect with respect to the loan, without reflecting our IRSAs. At the end of each calendar month, CoBank adjusts our aggregate interest payments based on the difference, if any, between the amounts paid by us during the month and the current effective interest rate. Net interest payments are reported in our consolidated income statement as interest expense.

 

Our IRSAs under our credit facilities both qualify as cash flow hedges for accounting purposes under GAAP. We reflect the effect of these hedging transactions in the financial statements. The unrealized gain/loss is reported in other comprehensive income. If we terminate our IRSAs, the cumulative change in fair value at the date of termination would be reclassified from accumulated other comprehensive gain (loss), which is classified in stockholders’ equity, into earnings on the consolidated statements of income.

 

The fair value of the Company’s IRSAs was determined based on valuations received from CoBank and were based on the present value of expected future cash flows using discount rates appropriate with the terms of the IRSAs. The fair value indicates an estimated amount we would be required to pay if the contracts were canceled or transferred to other parties. On June 30, 2024, the fair value asset of these swaps was $1,119,663, which has been recorded net of deferred tax of $319,552, resulting in the $800,111 in the accumulated other comprehensive income gain. On June 30, 2023, the fair value asset of these swaps was $2,116,820, which has been recorded net of deferred tax of $604,140, resulting in the $1,512,680 in accumulated other comprehensive income gain.

 

27


Table of Contents

 

Note 8 – Other Investments 

 

We are a co-investor with other communication companies in several partnerships and limited liability companies. These joint ventures make it possible to offer services to customers, including digital video services and fiber transport services that we would have difficulty offering on our own. These joint ventures also make it possible to invest in modern technologies with a lower level of financial risk. We use the equity method of accounting for these investments that reflects original cost and recognition of our share of the net income or losses from the respective operations. See Note 11 – “Segment Information” for a listing of our investments.

 

In 2023, Nuvera recognized a gain of $4,060,775, net of escrow true ups, after the sale, in book value in connection with the sale of the FiberComm, LC (Fibercomm) investment. In 2024, Nuvera recognized a loss of $242,257 with the settlement of the escrow account for Fibercomm.

 

The FASB requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. However, an entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment of the same issuer. As of June 30, 2024, and 2023, respectively, the Company had not recorded any other gains or losses on our investments.

 

Note 9 – Guarantees

 

On March 31, 2023, Nuvera and the other owners of FiberComm sold 100% of their investment in FiberComm to ImOn Communications, LLC. FiberComm has been providing high quality Internet and voice services to businesses in the Sioux City, Iowa market for over 20 years. Nuvera owned a 20% interest in FiberComm through its wholly owned subsidiary Peoples Telephone Company (PTC). Nuvera announced the execution of the FiberComm sale agreement in January 2023.

Prior to the sale of Nuvera’s equity investment in FiberComm, Nuvera had guaranteed a portion of a ten-year loan owed by FiberComm, set to mature on April 30, 2026. On March 31, 2023, upon closing of the sale, the loan was paid and Nuvera was released from their guarantee of loan.

 

Note 10 – Incentive and Retirement Plans

 

In 2006, we implemented an Employee Incentive Plan for employees other than executive officers and a Management Incentive Plan for executive officers (collectively the 2006 Plan). In 2015, our BOD adopted, and our shareholders approved our 2015 Employee Stock Plan (2015 Plan), which permits the issuance of up to 200,000 shares of our Common Stock in stock awards for performance under the 2006 Plan. Each qualified employee of the Company may elect to receive up to 50% of their incentive compensation in Company Common Stock in lieu of cash. Each Company executive officer is required to receive 50% of their incentive compensation earned in Company Common Stock in lieu of cash. As of June 30, 2024, 148,877 shares remain available to be issued under the 2015 Plan.

 

28


Table of Contents

 

Note 11 – Segment Information 

 

We operate in the Communications Segment and have no other significant business segments. The Communications Segment consists of voice, data and video communication services delivered to the customer over our advanced fiber communications network. No single customer accounted for a material portion of our consolidated revenues.

 

The Communications Segment operates the following communications companies and has investment ownership interests as follows:

 

Communications Segment  

 

Communications Companies:

 

 

Nuvera Communications, Inc., the parent company.

 

 

Hutchinson Telephone Company, a wholly owned subsidiary of Nuvera.

 

 

Peoples Telephone Company, a wholly owned subsidiary of Nuvera.

 

 

Scott-Rice Telephone Co., a wholly owned subsidiary of Nuvera.

 

 

Sleepy Eye Telephone Company, a wholly owned subsidiary of Nuvera.

 

 

Western Telephone Company, a wholly owned subsidiary of Nuvera; and

 

 

Hutchinson Telecommunications, Inc., a wholly owned subsidiary of HTC, located in Litchfield and Glencoe, Minnesota.

Our investments and interests in the following entities include some management responsibilities:

 

 

Broadband Visions, LLC (BBV) – 24.30% subsidiary equity ownership interest. BBV provides video headend and Internet services.

 

 

Independent Emergency Services, LLC (IES) – 14.29% subsidiary equity ownership interest. IES is a provider of E-911 services to the State of Minnesota as well as a number of counties located in Minnesota; and

 

 

Fiber Minnesota, LLC (FM) – 7.64% subsidiary equity ownership interest. FM is a Minnesota state-wide network that provides connectivity for regional businesses.

 

Note 12 – Commitments and Contingencies

 

On December 15, 2021, the Company announced plans for a fiber network initiative. The Company has made commitments to purchase materials and entered into contracts with various parties to successfully build this next-generation fiber network. As of June 30, 2024, the Company had outstanding contract amounts of approximately $16.2 million, with estimated completions of approximately $10.0 million in 2024 and $6.2 million in 2025.

 

We are involved in certain contractual disputes in the ordinary course of business. We do not believe the ultimate resolution of any of these existing matters will have a material adverse effect on our financial position, results of operations or cash flows.

 

Our capital budget for 2024 is approximately $41.1 million and will be financed through internally generated funds and our credit facility with CoBank debt financing.

 

Note 13 – Broadband Grants

 

On March 5, 2024, the Company was awarded a grant from the Minnesota Department of Employment and Economic Development (DEED). This Low-Density Broadband grant will provide up to 75% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities in the Company’s service area. The Company is eligible to receive $1,884,429 of approximately $2,512,572 total project costs. The Company will provide the remaining 25% of the matching funds. The Company has not received any funds for this project as of June 30, 2024.

29


Table of Contents

 

In 2023, the Company was awarded a grant from Redwood County under the Community Development Block Grant administered by the Southwest Minnesota Housing Partnership. The grant was to be used to build broadband fiber to residential customers in areas that qualify as low to moderate income. The Company was awarded $1,559,643 to complete this project. The Company has received $1,559,643 for this project as of June 30, 2024.

On December 8, 2022, the Company was awarded four broadband grants from the DEED. The grants will provide up to 45.0% to 50.0% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities and businesses in the Company’s service area. The Company is eligible to receive $8,594,688 of approximately $18,139,749 total project costs. The Company will provide the remaining 50.0% to 55.0% matching funds. Construction and expenditures for these projects began in the spring of 2023. The Company has received $223,213 for these projects as of June 30, 2024.

 

In 2022, the Company was awarded two separate county grants from Nicollet County and Goodhue County to cover costs of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities. The Company was initially eligible to receive up to $2,139,562 to complete these projects. The Company has received $1,345,855 for these projects as of June 30, 2024. The Goodhue County project was completed under budget and the Company is now eligible to receive up to $2,088,485 to complete these projects.

On January 29, 2021, the Company was awarded five broadband grants from the DEED. The grants will provide up to 35.4% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved or underserved communities and businesses in the Company’s service area. The Company is eligible to receive $1,918,037 of the approximately $5,419,617 total project costs. The Company will provide the remaining 64.6% matching funds. Construction and expenditures for these projects began in the spring of 2021. The Company has received $1,918,037 for these projects as of June 30, 2024.

 

Note 14 – Stock Based Compensation

 

The Company’s 2017 Omnibus Stock Plan (2017 OSP) was adopted by the Company’s BOD on February 24, 2017, and approved by the Company’s shareholders at the May 25, 2017, Annual Meeting of Shareholders. The 2017 OSP enables the Company to grant stock incentive awards to current and new employees, including officers, and to Board members and service providers. The 2017 OSP permits stock incentive awards in the form of Options (incentive and non-qualified), stock appreciation rights, restricted stock, restricted stock units (RSUs), performance stock, performance units, and other awards in stock or cash. The 2017 OSP permits the issuance of up to 625,000 shares of our Common Stock in any of the above stock awards. As of June 30, 2024, 47,499 shares remain available for future grant under the 2017 OSP.

 

Starting in 2017, our BOD and Compensation Committee granted RSU awards to the Company’s executive officers under the 2017 OSP. We recognize share-based compensation expense for these RSUs over the vesting period of the RSUs, which is determined by our BOD. Forfeitures of RSUs are accounted for as they occur. Each executive officer was eligible to receive time-based RSUs and performance based RSUs. The time-based RSUs are computed as a percentage of the executive officer’s base salary based on the closing price of Company common stock on a date set by the BOD, and vest over a three-year period, subject to the executive officer being employed by the Company on the vesting date. The performance based RSUs are also computed as a percentage of the executive officer’s base salary based on the closing price of Company common stock on a date set by the BOD and vest over a three-year period based on the Company attaining an average Return on Invested Capital (ROIC) over that three-year period. The ROIC target is set by the BOD. Executive officers may earn more or fewer performance based RSUs based on if the actual ROIC achieved over the time period is more or less than target. Upon vesting of either time-based or performance based RSUs, the executive officers are issued Common Stock in exchange for the RSUs.

 

30


Table of Contents

 

RSUs currently issued, exercised, or forfeited is as follows:

 

     

Targeted

 

Closing

   
 

Time-Based

 

Performance-Based

 

Stock

 

Vesting

 

RSU's

 

RSU's

 

Price

 

Date

Balance at December 31, 2022

                    3,364

 

                    4,701

 

 

 

 

 

 Forfeited

                     (516)

 

                     (923)

         

 Exercised

                  (2,848)

 

                  (3,778)

 

$

10.48

 

12/31/2023

Balance at December 31, 2023

0

 

-

         

 Forfeited

-

 

-

 

 

     

 Exercised

-
 

-

         

Balance at June 30, 2024

0

 

0

     

 

 

 

Option Awards

 

In 2022, after considerable study, discussion and interaction with our consultants, the Compensation Committee decided to replace RSUs with non-qualified stock Options (Options). The Compensation Committee believes that grants of Options more directly align management long-term equity compensation with increased shareholder value creation at a time when the Company is engaged in significant investment and transformation as part of its long-term strategy. The Compensation Committee also determined to extend the grant of Options to include Named Executive Officers, senior employee directors and other employee directors as key members of the Company leadership team and contributors of our overall success.

 

As previously disclosed, the number of Options awarded was computed as a percentage of the employee’s base salary using a Black-Scholes formula using an exercise price equal to the closing price of Company common stock of $11.00 on March 28, 2024, $14.70 on March 31, 2023, and $21.20 on April 11, 2022. The 2024 Options will vest one-third each on March 31, 2025, 2026 and 2027. The 2023 Options will vest one-third each on March 31, 2024, 2025 and 2026. The 2022 Options will vest one-third each on April 11, 2023, 2024 and 2025.

 

31


Table of Contents

 

     

Closing

   
 

 

 

Stock

 

Vesting

 

Options

 

Price

 

Date

Balance at December 31, 2021

-

 

 

     

 Issued

40,577

 

$

21.20

 

4/11/2023

 Issued

          40,583

 

$

21.20

 

4/11/2024

 Issued

          40,583

 

$

21.20

 

4/11/2025

Balance at December 31, 2022

121,743

 

 

 

 

 

 Issued

51,431

 

$

14.70

 

3/31/2024

 Issued

          51,431

 

$

14.70

 

3/31/2025

 Issued

          51,432

 

$

14.70

 

3/31/2026

Balance at March 31, 2023

276,037

 

 

 

 

 

 Issued

          35,817

 

$

11.00

 

3/28/2025

 Issued

          35,818

 

$

11.00

 

3/28/2026

 Issued

          35,818

 

$

11.00

 

3/28/2027

Balance at June 31, 2024

383,490

 

 

 

 

 

 

The grant date fair value of employee stock Option awards is determined using the Black Scholes Option-pricing model. The following assumptions were used during the following periods:

 

2024 Grants

2023 Grants

2022 Grants

Exercise Price

$

11.00

 

$

14.70

 

$

21.20

Risk-Free Rate of Interest

3.866%

2.957%

1.515%

Expected Term (Years)

 

10

 

 

10

 

 

10

Expected Stock Price Volatility

36.6%

20.7%

18.1%

Dividend Yield

 

2.11%

 

 

2.83%

 

 

2.44%


The following table summarizes the Company’s exercisable employee stock Option activity under the 2017 OSP, which was approved by the Company’s shareholders, for the following periods:

Weighted

Aggregate

Number of

Weighted

Average

Intrinsic

Shares

Average

Remaining

Value

Excercisable

Exercise Price

Term (Years)

(in Thousands)

Outstanding as of December 31, 2021

-

 

$

-  

 

-

 

$

-

  Granted

121,743

21.20

8.03

-

  Forfeited

-

 

 

-  

 

-

 

 

-

Outstanding as of December 31, 2022

121,743

$

21.20

8.03

$

-

  Granted

154,294

 

 

14.70

 

9.00

 

 

-

  Forfeited

-

 

                 -  

-

 

-

Outstanding as of December 31, 2023

276,037

 

$

17.57

 

8.58

 

$

-

  Granted

107,453

11.00

10.00

-

  Forfeited

-

 

 

-

 

-

 

 

-

Outstanding as of June 30, 2024

383,490

$

15.73

8.98

$

-

Exercisable as of June 30, 2024

132,591

 

$

15.73

 

8.98

 

$

-


The Options had no intrinsic value as of June 30, 2024.

32


Table of Contents

 

The weighted average grant date fair value per share for employee stock and non-employee Option grants issued on March 28, 2024, was $4.34. The weighted average grant date fair value per share for employee stock and non-employee stock Option grants issued on March 31, 2023, was $2.90. The weighted average grant date fair value per share for employee stock and non-employee Option grants issued on April 11, 2022, was $3.24. As of June 30, 2024, the total unrecognized compensation related to unvested employee and non-employee stock Option awards granted was $791,039, which the Company expects to recognize over a weighted-average period of approximately 2.16 years. As of December 31, 2023, the total unrecognized compensation related to unvested employee and non-employee stock Option awards granted was $503,254, which the Company expects to recognize over a weighted-average period of approximately 1.93 years.

On March 13, 2023, the Company Board adopted changes to the Nuvera Communications, Inc. 2017 OSP. Most of the changes eliminate language specific to the requirements and limitations on grants under Internal Revenue Code Section162 (m), which has been repealed by Congress. This includes provisions related to “Performance-Based Exception” in several sections of the 2017 OSP. The Board also increased the limit on annual grants from 50,000 to 100,000 shares per participant and eliminated separate provisions on new-hire stock grants and cash-based grants. The Board also made minor changes to other sections of the 2017 OSP. The Board did not increase the number of shares authorized for issuance under the 2017 OSP or change the terms of eligibility for participants under the 2017 OSP. The foregoing description of the changes to the 2017 OSP does not purport to be complete and is qualified in its entirety by reference to the full text of the 2017 OSP, as amended, which is filed as Exhibit 10.12 to the 2022 Annual Report on Form 10-K and is incorporated by reference.

Note 15 – Subsequent Events

 

We have evaluated and disclosed subsequent events through the filing date of this Quarterly Report on Form 10-Q.

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Forward Looking Statements

 

From time to time, in reports filed with the SEC, in press releases, and in other communications to shareholders or the investing public, we may make forward-looking statements concerning possible or anticipated future financial performance, business activities or plans. These statements generally are identified by the words “believes,” “expects,” “anticipates,” “estimates,” “projects,” “intends,” “plans,” “may,” “will,” “would,” “seeks,” “targets,” “continues,” “should,” “will be,” “will continue,” or similar expressions. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance, or achievements of Nuvera and its subsidiaries to be different from those expressed or implied in the forward-looking statements. These risks and uncertainties may include, but are not limited to: i) unfavorable general economic conditions that could negatively affect our operating results; ii) substantial regulatory change and increased competition; iii) our possible pursuit of acquisitions could be expensive or not successful; iv) we may not accurately predict technological trends or the success of new products; v) shifts in our product mix may result in declines in our operating profitability; vi) possible consolidation among our customers; vii) a failure in our operational systems or infrastructure could affect our operations; viii) data security breaches; ix) possible replacement of key personnel; x) elimination of governmental network support we receive; xi) our current debt structure may change due to increases in interest rates or our ability to comply with lender loan covenants and xii) possible customer payment defaults. For these forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in the federal securities laws. Shareholders and the investing public should understand that these forward-looking statements are subject to risks and uncertainties which could affect our actual results and cause actual results to differ materially from those indicated in the forward-looking statements.

 

33


Table of Contents

 

In addition, forward-looking statements speak only as of the date they are made, which is the filing date of this Form 10-Q. With the exception of the requirements set forth in the federal securities laws or the rules and regulations of the SEC, we do not undertake any obligation to update or review any forward-looking information, whether as a result of the latest information, future events or otherwise.

 

Critical Accounting Policies and Estimates

 

Management’s discussion and analysis of financial condition and results of operations stated in this Form 10-Q, are based upon Nuvera’s consolidated unaudited financial statements that have been prepared in accordance with GAAP, rules and regulations of the SEC and, where applicable, conform to the accounting principles as prescribed by federal and state telephone utility regulatory authorities. We presently give accounting recognition to the actions of regulators where appropriate. The preparation of our financial statements requires our management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and the related disclosure of contingent assets and liabilities at the date of the financial statements and during the reporting period. Actual results may differ from these estimates. Our senior management has discussed the development and selection of accounting estimates and the related Management Discussion and Analysis disclosure with our Audit Committee. For a summary of our significant accounting policies, see Note 1 – “Summary of Significant Accounting Policies” to the Consolidated Financial Statements contained in our Annual Report on Form 10-K for the year ended December 31, 2023, which is incorporated herein by reference.

 

Results of Operations

 
Overview

 

Nuvera has an advanced fiber communications network and offers a diverse array of communications products and services. We provide broadband Internet access, video services and managed and hosted solutions services. In addition, we provide local voice service and network access to other communications carriers for connections to our networks as well as long distance service.

 

Our operations consist primarily of providing services to customers for a monthly charge. Because many of these services are recurring in nature, backlog orders and seasonality are not significant factors. Our working capital requirements include financing the construction of our advanced fiber networks. We also require capital to maintain our advanced fiber networks and infrastructure; fund the payroll costs of our highly skilled labor force; maintain inventory to service capital projects, maintain our communication equipment customers; pay dividends and provide for the carrying value of trade accounts receivable, some of which may take several months to collect in the normal course of business.

 

In the first six months of 2024, we have seen our overall revenues increase primarily due to Internet growth and increased governmental support revenues mentioned below. However, we continue to see accelerated losses in our voice and video service customers as those customers make choices about their entertainment needs and personal finances. We have also experienced increased costs in the first six months of 2024 which have affected our margins. In addition, we had anticipated increased inflation and supply chain issues in the inventory, equipment, and fiber we use in our business and had therefore purchased a large amount of these items to mitigate these potential issues and not disrupt our business operations.

 

34


Table of Contents

 

With respect to liquidity, we continue to evaluate costs and spending across our organization. This includes evaluating discretionary spending and non-essential capital investment expenditures. As of June 30, 2024, we had $22.4 million of our bank revolver available for use if the need arises. In addition, we have a $25.0 million delayed draw term loan available to fund our fiber expansion plans.

 

We will continue to actively monitor the situation and may take further actions that alter our operations as may be required by federal, state, or local authorities or that we determine are in the best interests of our employees, customers, suppliers, and shareholders.

 

Executive Summary

 

Highlights:

 

On June 21, 2024, Nuvera and CoBank entered into (i) an Agreement Regarding Amendments to Loan Documents and (ii) an Amended and Restated Revolving Loan Promissory Note. The agreements amended our existing credit facility with CoBank and secured a credit facility in the aggregate principal amount of $180.0 million. Under the Agreements, among other things, (i) the Company received a $125.0 million term loan to replace existing debt, (ii) a $25.0 million delayed draw term loan, (iii) the Company’s revolving loan was decreased from $40.0 million to $30.0 million, (iv) the maturity dates of the term loans and revolving loan were set at June 21, 2029, and (v) the Company’s operating subsidiaries agreed to extend their previous guarantees, security interests and mortgages to cover the increased amount of the credit facility. The financing was secured to facilitate the Company’s advanced fiber-build plans announced on December 15, 2021. Refer to the Company’s 8-K filing with the SEC on June 25, 2024, for further details regarding the credit agreements with CoBank.

 

On December 12. 2023, the Company announced that it confirmed eligibility for CBOL funding through the USAC. The incremental funding will be used to continue to support the Company’s multi-year fiber construction initiative. The Company began receiving a monthly benefit in November of 2023 with the first payment receipt confirmed in December. On an annualized basis this new program will provide $3.9 million of new funding based on the tariff filing and the Company’s expected line counts. The monthly CBOL subsidy formula is reviewed and subject to revision on an annual basis and subject to change based on updated USAC funding criteria July 1 of each year.

 

On September 29, 2023, the BOD of Nuvera announced that it was suspending dividend payments to its shareholders and will not declare or pay a dividend in the 2023 third quarter. The BOD’s action reflects the Company’s commitment to maximize available capital for the foreseeable future as it executes on its Nuvera Gig Cities™ project. This decision focuses available capital on deploying fiber and capturing the growth opportunity in new and existing markets in southern Minnesota. Nuvera believes this investment in the largest infrastructure project in Company history is strengthening its competitive position as a regional provider.

 

On March 31, 2023, Nuvera and the other owners of FiberComm sold 100% of their interest in FiberComm to ImOn Communications, LLC. FiberComm has been providing high quality Internet and voice services to businesses in the Sioux City, Iowa market for over 20 years. Nuvera owned a 20% interest in FiberComm through its wholly owned subsidiary PTC. Nuvera announced the execution of the FiberComm sale agreement in January 2023. Nuvera recognized a gain of $4,060,775, net of escrow true ups, in book value in connection with the sale of the FiberComm interest. Prior to the sale of Nuvera’s equity investment in FiberComm, Nuvera had guaranteed a portion of a ten-year loan owed by FiberComm, set to mature on April 30, 2026. On March 31, 2023, upon closing of the sale, the loan was paid and Nuvera was released from their guarantee of loan.

 

35


Table of Contents

 

On March 5, 2024, the Company was awarded a grant from the DEED. This Low-Density Broadband grant will provide up to 75% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities in the Company’s service area. The Company is eligible to receive $1,884,429 of approximately $2,512,572 total project costs. The Company will provide the remaining 25% of the matching funds. The Company has not received any funds for this project as of June 30, 2024.

 

 

In 2023, the Company was awarded a grant from Redwood County under the Community Development Block Grant administered by the Southwest Minnesota Housing Partnership. The grant was to be used to build broadband fiber to residential customers in areas that qualify as low to moderate income. The Company was awarded $1,559,643 to complete this project. The Company has received $1,559,643 for this project as of June 30, 2024.

 

 

In 2022, the Company was awarded two separate county grants from Nicollet County and Goodhue County to cover costs of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities. The Company was initially eligible to receive up to $2,139,562 to complete these projects. The Company has received $1,354,855 for these projects as of June 30, 2024. The Goodhue County project was completed under budget and the Company is now eligible to receive up to $2,088,485 to complete these projects.

 

On December 8, 2022, the Company was awarded four broadband grants from the DEED. The grants will provide up to 45.0% to 50.0% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities and businesses in the Company’s service area. The Company is eligible to receive $8,594,688 of approximately $18,139,749 total project costs. The Company will provide the remaining 55.0% to 50% matching funds. Construction and expenditures for these projects began in the spring of 2023. The Company has received $223,213 for these projects as of June 30, 2024.

 

On December 15, 2021, the Company announced plans to build and deploy Gig fiber Internet across its network creating crucial access to the fastest speeds available for rural communities, small cities, and suburban areas across Minnesota. The Company will continue to build and deploy the Gig-speed service over the next few years. Nuvera’s goal is to bring Gig-speed service to as many communities as possible.

 

 

In 2024, we plan to upgrade 10,400 passings with fiber services and faster broadband speeds. These passings will include upgrading current customers from our old copper network and new edge out passings. As of June 30, 2024, we have upgraded 4,362 of the planned 10,400 passings with these fiber services.

 

 

On January 29, 2021, the Company was awarded five broadband grants from the DEED. The grants will provide up to 35.4% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved or underserved communities and businesses in the Company’s service area. The Company is eligible to receive $1,918,037 of the approximately $5,419,617 total project costs. The Company will provide the remaining 64.6% of matching funds. Construction and expenditures for these projects began in the spring of 2021. The Company has received $1,918,037 for these projects as of June 30, 2024.

 

36


Table of Contents

 

Net loss for the second quarter of 2024 totaled $433,516, which was a $782,944, or 224.06% decrease compared to the second quarter of 2023. This decrease was primarily due to an increase in interest expense, partially offset by increases in operating revenues and operating income, all of which are described below.

 

Consolidated revenue for the second quarter of 2024 totaled $17,177,854, which was a $893,167 or 5.48% increase compared to the second quarter of 2023. This increase was primarily due to increases in data services and governmental support revenues, partially offset by decreases in legacy service revenues, video services and other revenue, all of which are described below.

 

Business Trends

 

Included below is a synopsis of business trends management believes will continue to affect our business in 2024. 

 

Voice and switched access revenues are expected to continue to be adversely impacted by future declines in access lines due to competition in the communications industry from CATV providers, VoIP providers, wireless, other competitors, and emerging technologies. As we experience access line losses, our switched access revenue will continue to decline consistent with industry-wide trends. A combination of changing minutes of use, carriers optimizing their network costs, lower demand for dedicated lines and downward rate pressures may affect our future voice and switched access revenues. Access line losses totaled 2,046 or 14.09% for the twelve months ended June 30, 2024, due to the reasons mentioned above.

 

The expansion of our advanced fiber communications network, growth in broadband connection sales along with continued migration to higher connectivity speeds and the sales of Internet value-added services such as on-line data backup and hosted and managed service solutions are expected to continue to offset the revenue declines from the access line trends discussed above.

 

To be competitive, we continue to invest in our fiber broadband network and continue to focus on the research and deployment of advanced technological products that include broadband services, wireless services, private line, VoIP, digital video, Internet protocol TV (IPTV) and hosted and managed services.

 

37


Table of Contents

 

The table below presents our revenue by technology and advanced fiber-build progress for the last five quarters.

 

Nuvera Communications, Inc.

Reporting by Technology

 

 

 

 

 

Q2 2023

 

Q3 2023

 

Q4 2023

 

Q1 2024

 

Q2 2024

 

Premise Passings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiber - NuFiber/Gig-Cities

 

      22,135

 

 

 

      27,429

 

 

 

          35,173

 

 

 

          37,957

 

 

 

39,535

 

 

 

Non-Fiber

 

      41,389

 

 

 

      37,436

 

 

 

          31,755

 

 

 

          29,743

 

 

 

28,519

 

 

 

Total Passings

 

      63,524

 

 

 

      64,865

 

 

 

          66,928

 

 

 

          67,700

 

 

 

68,054

 

 

 

% Fiber Coverage

 

34.8%

 

 

 

42.3%

 

 

 

52.6%

 

 

 

56.1%

 

 

 

58.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Internet/Broadband Connections/Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiber Gig-Cities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

        6,962

 

 

 

        8,075

 

 

 

            9,525

 

 

 

          10,995

 

 

 

12,482

 

 

 

Business

 

           729

 

 

 

           795

 

 

 

               903

 

 

 

            1,036

 

 

 

1,142

 

 

 

         Totals

 

        7,691

 

34.7%

 

        8,870

 

32.3%

 

          10,428

 

29.6%

 

          12,031

 

31.7%

 

13,624

 

34.5%

 

Non-Fiber

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

      18,267

 

 

 

      17,267

 

 

 

          16,159

 

 

 

          15,077

 

 

 

14,025

 

 

 

Business

 

        1,575

 

 

 

        1,475

 

 

 

            1,381

 

 

 

            1,238

 

 

 

1,202

 

 

 

         Totals

 

      19,842

 

47.9%

 

      18,742

 

50.1%

 

          17,540

 

55.2%

 

          16,315

 

54.9%

 

15,227

 

53.4%

 

Total Broadband Connections

 

      27,533

 

43.3%

 

      27,612

 

42.6%

 

          27,968

 

41.8%

 

          28,346

 

41.9%

 

28,851

 

42.4%

 

%  Broadband on Fiber

 

27.9%

 

 

 

32.1%

 

 

 

37.3%

 

 

 

42.4%

 

 

 

47.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband Customer Revenue/ARPU

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Internet/BB Revenue/ARPU

   Fiber Gig-Cities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

1,357,318

 $

65.84

$

1,521,998

 $

66.62

$

1,824,719

 $

67.10

$

2,272,559

 $

72.89

$

2,679,483

 $

73.96

 

Business

$

410,323

 $

213.52

$

456,968

 $

219.40

$

471,078

 $

182.70

$

516,762

 $

174.05

$

574,883

 $

171.91

*

         Totals

$

1,767,641

 $

79.69

$

1,978,966

 $

79.69

$

2,295,797

 $

77.11

$

2,789,321

 $

81.68

$

3,254,366

 $

82.24

 

   Non-Fiber

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

3,291,003

 $

59.69

$

3,139,666

 $

59.33

$

2,895,759

 $

58.54

$

2,771,199

 $

59.57

$

2,573,466

 $

59.88

 

Business

$

551,931

 $

105.97

$

530,347

 $

107.05

$

503,995

 $

118.20

$

463,458

 $

119.88

$

434,154

 $

114.95

 

         Totals

$

3,842,934

 $

63.41

$

3,670,013

 $

63.41

$

3,399,754

 $

63.27

$

3,234,657

 $

64.20

$

3,007,620

 $

64.33

 

Total Internet/BB Revenue

$

5,610,575

 

 

$

5,648,979

 

 

$

5,695,551

 

 

$

6,023,978

 

 

$

6,261,986

 

 

 

% Revenue from Fiber

 

31.5%

 

 

 

35.0%

 

 

 

40.3%

 

 

 

46.3%

 

 

 

52.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Internet Reveneue

$

1,263,995

 

 

$

1,232,986

 

 

$

1,240,438

 

 

$

1,224,795

 

 

$

1,264,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Internet Revenue

$

6,874,570

 

 

$

6,881,965

 

 

$

6,935,989

 

 

$

7,248,773

 

 

$

7,526,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Revenue

$

9,410,117

 

 

$

9,488,513

 

 

$

9,837,867

 

 

$

9,696,352

 

 

$

9,651,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

$

16,284,687

 

 

$

16,370,478

 

 

$

16,773,856

 

 

$

16,945,125

 

 

$

17,177,854

 

 

 

 

* Nuvera has experienced a decrease in its Fiber Gig-Cities Business ARPU.  This is primarily due to the aggressive conversion of our smaller business customers

 

Certain historical numbers have changed to conform with the current year's presentation.

 

We continue to evaluate our operating structure to identify opportunities for increased operational efficiencies and effectiveness. This involves evaluating opportunities for task automation, network efficiency and the balancing of our workforce based on the current needs of our customers.

 

38


Table of Contents

 

Financial results for the Communications Segment for the three and six months ended June 30, 2024, and 2023 are included below:

 

Communications Segment

 

Three Months Ended June 30,

      

Increase (Decrease)

2024

 

2023

Operating Revenues

 

 

 

 

 

       

 

 

 

 

Voice Service

$

 1,199,823

 

$

 1,293,258

 

$

   (93,435)

 

-7.22%

Network Access

 

        909,516

 

 

      955,459

 

 

      (45,943)

 

-4.81%

Video Service

 

     2,973,791

 

 

   3,063,857

 

 

      (90,066)

 

-2.94%

Data Service

 

     7,526,344

 

 

   6,874,570

 

 

      651,774

 

9.48%

A-CAM/FUSF

 

     3,476,234

 

 

   2,990,581

 

 

      485,653

 

16.24%

Other

 

     1,092,146

 

 

   1,106,962

 

 

      (14,816)

 

-1.34%

Total Operating Revenues

 

17,177,854

 

 

  16,284,687

 

 

      893,167

 

5.48%

 

Cost of Services, Excluding Depreciation
      and Amortization

 

7,989,743

 

 

 8,080,167

 

 

(90,424)

 

-1.12%

Selling, General and Administrative

 

     2,756,482

 

 

   2,656,926

 

 

       99,556

 

3.75%

Depreciation and Amortization Expenses

 

     4,449,136

 

 

   3,734,449

    

 

     714,687

 

19.14%

Total Operating Expenses

 

   15,195,361

 

 

  14,471,542

 

 

     723,819

 

5.00%

 

Operating Income

$

1,982,493

 

$

1,813,145

 

$

169,348

 

9.34%

 

Net Income

$

(433,516)

 

$

349,428

 

$

(782,944)

 

-224.06%

 

Capital Expenditures

$

11,945,088

 

$

9,809,873

 

$

2,135,215

 

21.77%

 

39


Table of Contents

 

Communications Segment

 

Six Months Ended June 30,

 

 

Increase (Decrease)

2024

 

2023

Operating Revenues

 

 

 

 

 

 

 

 

 

 

Voice Service

$

2,431,551

 

$

2,605,851

 

$

(174,300)

 

-6.69%

Network Access

 

1,856,626

 

 

2,050,751

 

 

(194,125)

 

-9.47%

Video Service

 

5,963,740

 

 

6,115,154

 

 

(151,414)

 

-2.48%

Data Service

 

14,775,117

 

 

13,691,119

 

 

1,083,998

 

7.92%

A-CAM/FUSF

 

6,891,700

 

 

5,978,860

 

 

912,840

 

15.27%

Other

 

2,204,245

 

 

2,205,899

 

 

(1,654)

 

-0.07%

Total Operating Revenues

 

34,122,979

 

 

32,647,634

 

 

1,475,345

 

4.52%

 

Cost of Services, Excluding Depreciation
      and Amortization

 

15,785,764

 

 

15,988,539

 

 

(202,775)

 

-1.27%

Selling, General and Administrative

 

5,630,814

 

 

5,236,272

 

 

394,542

 

7.53%

Depreciation and Amortization Expenses

 

8,803,795

 

 

7,421,481

 

 

1,382,314

 

18.63%

Total Operating Expenses

 

30,220,373

 

 

28,646,292

 

 

1,574,081

 

5.49%

 

Operating Income

$

3,902,606

 

$

4,001,342

 

$

(98,736)

 

-2.47%

 

Net Income

$

302,469

 

$

4,670,987

 

$

(4,368,518)

 

-93.52%

 

Capital Expenditures

$

23,033,815

 

$

15,092,419

 

$

7,941,396

 

52.62%

 

Key metrics

 

 

 

 

 

 

 

 

 

 

Access Lines

 

12,474

 

 

14,520

 

 

          (2,046)

 

-14.09%

Video Customers

 

7,811

 

 

8,639

 

 

             (828)

 

-9.58%

Data Customers

 

34,295

 

 

32,769

 

 

            1,526

 

4.66%

 

Revenue

 

Voice Service – We receive recurring revenue for basic voice services that enable customers to make and receive telephone calls within a defined local calling area for a flat monthly fee. In addition to subscribing to basic local voice services, our customers may choose from multiple voice service plans with a variety of custom calling features such as call waiting, call forwarding, caller identification and voicemail. Voice service revenue was $1,199,823, which was $93,435 or 7.22% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $2,431,551 which was $174,300 or 6.69% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These decreases were primarily due to a decrease in access lines, which was the result of an accelerated industry trend of customers moving to other communications options or dropping their access lines altogether, partially offset by a combination of rate increases introduced into several of our markets in the past few years.

 

The number of access lines we serve as a company have been decreasing, which is consistent with a general industry trend, as customers are increasingly utilizing other technologies, such as wireless phones and IP services.

 

Network Access – We provide access services to other communications carriers for the use of our facilities to terminate or originate long distance calls on our fiber network. Additionally, we bill SLCs to substantially all of our customers for access to the public switched network. These monthly SLCs are regulated and approved by the FCC. In addition, network access revenue was derived from several federally administered pooling arrangements designed to provide network support and distribute funding to communications companies. Network access revenue was $909,516, which was $45,943 or 4.81% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $1,856,626, which is $194,125 or 9.47% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These decreases were primarily due to lower minutes of use on our network and lower special access revenues, which was the result of an accelerated industry trend of customers moving to other communications options or dropping their access lines altogether.

 

40


Table of Contents

 

In recent years, IXCs and others have become more aggressive in disputing both interstate carrier access charges and the applicability of access charges to their network traffic. We believe that long distance and other communication providers will continue to challenge the applicability of access charges either before the FCC or directly with the local exchange carriers. We cannot predict the likelihood of future claims and cannot estimate the impact.

 

Video Service – We provide a variety of enhanced video services on a monthly recurring basis to our customers. We receive monthly recurring revenue from our subscribers for providing commercial TV programming in competition with local CATV, satellite dish TV and off-air TV service providers. We serve twenty-two communities with our IPTV services and five communities with our CATV services. Video service revenue was $2,973,791, which was $90,066 or 2.94% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023. Video service revenue was $5,963,740, which was $151,414 or 2.48% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These decreases were primarily due to a decrease in video customers, partially offset by a combination of rate increases introduced into several of our markets over the past few years. The decrease in video customers continues to be an accelerated industry trend of customers moving to other video options.

 

Data Service – We provide high speed Internet to business and residential customers depending on the nature of the network facilities that are available, the level of service selected and the location. Our revenue is earned based on the offering of various flat rate packages based on the level of service, data speeds and features. We also provide e-mail and managed services, such as web hosting and design, on-line file back up and on-line file storage. Data Service revenue was $7,526,344, which was $651,774 or 9.48% higher in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $14,775,117,  which was $1,083,998 or 7.92% higher in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. This increase was primarily due to an increase in fiber data customers, customers upgrading their packages and speeds and the implementation of a monthly equipment charge to our customers, partially offset by a decrease in non-fiber data customers. We expect continued growth in this area will be driven by completing our advanced FTTP network, expansion of service areas and marketing managed service solutions to businesses.

 

A-CAM/FUSF – The Company currently receives funding based on the A-CAM, except for Scott-Rice, which receives funding from the FUSF. Scott-Rice’s settlements from the NECA pools are based on nationwide average schedules, which includes the pooling and redistribution of revenues based on a company’s average costs. See Note 2 – “Revenue Recognition” for a discussion regarding A-CAM and FUSF.

 

A-CAM/FUSF support totaled $3,476,234, which was $485,653 or 16.24% higher in the three months ended June 30, 2024, compared to the three months ended June 30, 2023. A-CAM/FUSF support totaled $6,891,700, which was $912,840 or 15.27% higher in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These increases were primarily due to our new CBOL funding through USAC, partially offset by lower CAF support funding for our operating companies. On December 12, 2023, the Company announced that it confirmed eligibility for CBOL funding through USAC. The incremental funding will be used to continue to support the Company’s multi-year fiber construction initiative. The Company began receiving a monthly benefit in November of 2023, with the first payment receipt confirmed in December. On an annualized basis this new program will provide $3.9 million of new funding based on the tariff filing and the Company’s expected line counts. The monthly CBOL subsidy formula is reviewed and subject to revision on an annual basis and subject to change based on updated USAC funding criteria July 1 of each year.

 

41


Table of Contents

 

Other Revenue – Our customers are billed for toll and long-distance services on either a per call or flat-rate basis. This also includes the offering of directory assistance, operator service and long-distance private lines. We also generate revenue from directory publishing through an outside vendor, sales and service of CPE, bill processing and other customer services. Our directory publishing revenue in our telephone directories recurs monthly. We also provide retail sales and service of cellular phones and accessories through Telespire, a national wireless provider. We resell these wireless services as Nuvera Wireless, our branded product. We receive both recurring revenue for our wireless services, as well as revenue collected from the sales of wireless phones and accessories. Other revenue was $1,092,146, which was $14,816 or 1.34% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $2,204,245 which was $1,654 or 0.07% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These decreases were primarily due to lower long-distance revenues and a decrease in paper bill fees as customers transition to electronic billing, partially offset by an increase in the sales and installation of CPE.

 

Cost of Services (excluding Depreciation and Amortization)

 

Cost of services (excluding depreciation and amortization) was $7,989,743, which was $90,424 or 1.12% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $15,785,764, which was $202,775 or 1.27% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These decreases were primarily due to lower programming costs from video content providers due to a loss of video customers. These decreases were partially offset by higher costs associated with increased maintenance and support agreements on our equipment and software, and increased costs to maintain a highly skilled workforce. We have experienced increased inflation in our operations in the first six months of 2024 and expect future inflationary pressures could affect our costs to operate our business.

 

Selling, General and Administrative Expenses

 

Selling, general and administrative expenses were $2,756,482, which was $99,556 or 3.75% higher in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $5,630,814, which is $394,542 or 7.53% higher in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These increases reflect the increased costs associated with our FTTP network initiative. We have experienced increased inflation in our operations in the first six months of 2024 and expect future inflationary pressures could affect our costs to operate our business.

 

Depreciation and Amortization

 

Depreciation and amortization were $4,449,136, which was $714,687 or 19.14% higher in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $8,803,795, which was $1,382,314 or 18.63% higher in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These increases were primarily due to an increase in our FTTP network assets to aid in our transition to a new advanced FTTP network, reflecting our continual investment in technology and infrastructure in order to meet our customer’s demands for our products and services.

 

42


Table of Contents

 

Operating Income

 

Operating income was $1,982,493, which was $169,348 or 9.34% higher in the three months ended June 30, 2024, compared to the three months ended June 30, 2023. This increase was primarily due to higher revenues, partially offset by higher depreciation, all of which is described above. Operating income was $3,902,606, which was $98,736 or 2.47% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. This decrease was primarily due to higher depreciation and selling, general and administrative expenses, partially offset by higher revenues, all of which is described above.

 

See Consolidated Statements of Income (for discussion below)

 

Other Income (Expense) and Interest Expense 

 

Interest expense was $2,573,375, which was $1,017,310 or 65.38% higher in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $5,087,698, which was $2,328,710 or 84.40% higher in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These increases were primarily due to higher outstanding debt balances and increased interest rates on our non-swapped debt in connection with our increased term debt credit facility and revolving credit facility with CoBank to support our fiber-build initiative.


Interest and dividend income was $22,600, which was $33,171 or 59.48% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $135,430, which was $9,616 or 6.63% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These decreases were primarily due to decreases in dividend income earned on our investments.

 

The gain on sale of investments in the first six months of 2023 reflects the sale of Fibercomm by Nuvera and the other owners of FiberComm to ImOn Communications, LLC on March 31, 2023. The loss on sale of investments in the first six months of 2024 reflects the settlement of the Fibercomm escrow account and the loss on the sale of our RTFC patronage.

 

Other income for the six months ended June 30, 2024, and 2023, included a patronage credit earned with CoBank, which was a result of our debt agreements with them. The patronage credit allocated and received in 2024 was $1,196,948, compared to $692,371 allocated and received in 2023.This increase was primarily due to higher outstanding debt balances and increased interest rates on our non-swapped debt in connection with our term debt credit facility and revolving credit facility with CoBank to support our fiber-build initiative. CoBank determines and pays the patronage credit annually, generally in the first quarter of the calendar year, based on its results from the prior year. We record these patronage credits as income in the period they are allocated and received.

 

Other investment income was $34,879, which was $26,572 or 43.24% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023, and was $96,223, which was $54,764 or 36.27% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. Other investment income is primarily from our equity ownerships in several partnerships and limited liability companies. Other investment income was lower in six months ended June 30, 2024, compared to June 30, 2023, due to the sale of Fibercomm in the first quarter of 2023.

 

Income Taxes

 

Income tax benefit was $168,591, which was $304,499 or 224.05% lower in the three months ended June 30, 2024, compared to the three months ended June 30, 2023. Income tax expense was $117,623, which was $1,698,888 or 93.52% lower in the six months ended June 30, 2024, compared to the six months ended June 30, 2023. These decreases were primarily due to an increase in interest expense and reflects the gain from the sale of our Fibercomm equity investment on March 31, 2023. The effective income tax rate for the six months ending June 30, 2024, and 2023 was approximately 28.00%, respectively. The effective income tax rate differs from the federal statutory income tax rate primarily due to state income taxes and other permanent differences.

 

Liquidity and Capital Resources

 

Capital Structure

 

Nuvera’s total capital structure (long-term and short-term debt obligations, net of unamortized loan fees plus stockholders’ equity) was $228,578,056 on of June 30, 2024, reflecting 43.2% equity and 56.8% debt. This compares to a capital structure of $220,897,881 on December 31, 2023, reflecting 44.4% equity and 55.6% debt. In the communications industry, debt financing is most often based on operating cash flows. Specifically, our current use of our credit facilities is in a ratio of approximately 5.10 times debt to earnings before interest, taxes, depreciation, and amortization (EBITDA) (as defined in the loan documents), which is well within acceptable limits for our agreements and our industry. Our maximum Total Leverage Ratio under our new loan facility is 6.00:1.00. Our management believes adequate operating cash flows and other internal and external resources, such as our cash on hand and new credit facility are available to finance ongoing operating requirements, including capital expenditures, business development, debt service and temporary financing of trade accounts receivable.

 

Liquidity Outlook

 

Our short-term and long-term liquidity needs arise primarily from (i) capital expenditures; (ii) working capital requirements needed to support our growth; (iii) debt service; (iv) dividend payments on our stock and (v) potential acquisitions.

 

Our primary sources of liquidity for the six months ended June 30, 2024, were proceeds from cash generated from operations and cash reserves held at the beginning of the period. As of June 30, 2024, we had a working capital surplus of $22,345,205. In addition, as of June 30, 2024, we had $22.4 million available under our revolving credit facility to fund any short-term working capital needs. Also, we have a $25.0 million delayed draw term loan available to fund our fiber expansion plans. The working capital surplus as of June 30, 2024, was primarily the result of increased inventories to support our fiber-build initiative, a decrease in accounts payable and a delay in principal payments to CoBank as part of our new debt facility with them.

 

We have not conducted a public equity offering. We operate with original equity capital, retained earnings and additions to indebtedness in the form of senior debt and bank lines of credit.

 

Cash Flows

 

We expect our liquidity needs to include capital expenditures, payment of interest and principal on our indebtedness, income taxes and dividends. We use our cash inflow to manage the temporary increases in cash demand and utilize our revolving credit facility to manage more significant fluctuations in liquidity caused by growth initiatives.

 

44


Table of Contents

 

While it is often difficult for us to predict the impact of general economic conditions, we believe that we will be able to meet our current and long-term cash requirements primarily through our operating cash flows and debt financing and anticipate that we will be able to plan for and match future liquidity needs with future internal and available external resources. 

 

We periodically seek to add growth initiatives by either expanding our network or our markets through organic or internal investments or through strategic acquisitions. We believe we can adjust the timing or the number of our initiatives according to any limitations which may be imposed by our capital structure or sources of financing.

 

The following table summarizes our cash flow:

 

 

Six Months Ended June 30,

 

2024

 

2023

Net cash provided by (used in):

 

 

 

 

 

Operating activities

$

9,199,098

 

$

7,361,283

Investing activities

 

(19,192,643)

 

 

(26,852,361)

Financing activities

 

9,933,670

 

 

19,577,083

Change in cash

$

(59,875)

 

$

86,005

 

Cash Flows from Operating Activities

 

Cash generated by operations in the first six months of 2024 was $9,199,098, compared to cash generated by operations of $7,361,283 in the first six months of 2023. The increase in cash from operating activities in 2024 was primarily due to the timing of the increase/decrease in assets and liabilities.

 

Cash generated by operations continues to be our primary source of funding for existing operations, debt service and dividend payments to stockholders. Cash as of June 30, 2023, was $1,200,029, compared to $1,259,904 as of December 31, 2023.

 

Cash Flows Used in Investing Activities

 

We operate in a capital-intensive business. We continue to upgrade our advanced fiber networks for changes in technology in order to provide advanced services to our customers.

 

Cash flows used in investing activities were $19,192,643 during the first six months of 2024 compared to $26,852,361 for the first six months of 2023. Capital expenditures relating to our fiber initiative and on-going operations were $23,033,815 for the six months ended June 30, 2024, compared to $15,092,419 for the six months ended June 30, 2023. Materials and supply expenditures decreased by $3,601,375 in the first six months of 2024 compared to an increase of $17,541,898 for the first six months of 2023. The decrease for the six months ended June 30, 2024, was primarily due to the use of materials on hand to support our fiber-build initiatives, while the increase in the six months ended June 30, 2023, was primarily due to a large purchase of materials to support our fiber-build initiatives. The 2023 increase was offset by proceeds from the sale of our FiberComm equity investment. Our investing expenditures were financed with cash flows from our current operations and advances on our line of credit and delayed draw term loan when needed. We believe that our current operations and new debt financing from CoBank will provide adequate cash flows to fund our plant additions for the remainder of the upcoming year; however, funding from our revolving credit facility and delayed draw term loan are available if the timing of our cash flows from operations does not match our cash flow requirements. As of June 30, 2024, we had $22.4 million available under our existing revolving credit facility and $25.0 million on our delayed draw term loan to fund capital expenditures and other operating needs.

 

45


Table of Contents

 

Cash Flows Provided by Financing Activities

 

Cash provided by financing activities for the six months ended June 30, 2024, was $9,933,670. This included principal payments of $125,000,000, loan proceeds from our term loan of $125,000,000, loan origination fees of $1,662,893, changes in our revolving credit facility of $8,467,851 and grants received for construction of plant of $3,128,712. Cash provided by financing activities for the six months ended June 30, 2023, was $19,577,083. This included loan proceeds from our delayed draw term loan of $20,000,000, loan origination fees of $9,912, changes in our revolving credit facility of $53,182, grants received for construction of plant of $1,070,948, and the distribution of $1,430,771 of dividends to our stockholders.

 

Working Capital

 

We had a working capital surplus (i.e., current assets minus current liabilities) of $22,345,205 as of June 30, 2024, with current assets of approximately $37.3 million and current liabilities of approximately $15.0 million, compared to a working capital surplus of $22,779,883 as of December 31, 2023. The ratio of current assets to current liabilities was 2.49 and 2.23 as of June 30, 2024, and December 31, 2023. The working capital surplus as of June 30, 2024, was primarily the result of increased inventories to support our fiber-build initiative, a decrease in accounts payable and a delay in principal payments to CoBank as part of our new debt facility with them.

 

As of June 30, 2024, and December 31, 2023, we were in compliance with all stipulated financial ratios in our loan agreements.

 

Our current Total Leverage Ratio as of June 30, 2024, was 5.10. Our maximum Total Leverage Ratio under the new loan facility is 6.00:1.00.

 

Dividends and Restrictions

 

We declared a quarterly dividend of $0.14 per share for the first and second quarters of 2023, which totaled $717,721 for the second quarter and $713,050 for the first quarter.

 

On September 29, 2023, the BOD of Nuvera announced that it was suspending dividend payments to its shareholders and did not declare or pay a dividend in the third quarter of 2023. In addition, the BOD of Nuvera did not declare or pay a dividend for the fourth quarter of 2023 or the first and second quarters of 2024. The BOD’s action reflects the Company’s commitment to maximize available capital for the foreseeable future as it executes on its Nuvera Gig Cities project. This decision focuses available capital on deploying fiber and capturing the growth opportunity in new and existing markets in southern Minnesota. Nuvera believes this investment in the largest infrastructure project in Company history is strengthening its competitive position as a regional provider.

 

There are security and loan agreements underlying our current CoBank credit facility that contain restrictions on our distributions to stockholders and investment in, or loans, to others. See below and Note 6 – “Secured Credit Facility” for additional information.

 

46


Table of Contents

 

Our loan agreements include restrictions on our ability to pay cash dividends to our stockholders. However, we are allowed to pay dividends in an amount up to $3,000,000 in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 4.25:1.00 or less. In addition, we are allowed to pay dividends in an unlimited amount in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 3.50:1.00 or less. Our current Total Leverage Ratio as of June 30, 2024, was 5.10.

 

Our BOD reviews quarterly dividend declarations based on our anticipated earnings, capital requirements and our operating and financial conditions. The cash requirements of our current dividend payment practices are in addition to our other expected cash needs.

 

Long-Term Debt

 

See Note 6 – “Secured Credit Facility” for information pertaining to our long-term debt.

 

Recent Accounting Developments 

 

See Note 1 – “Basis of Presentation and Consolidation” for a discussion of recent accounting developments.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

Not required for a smaller reporting company.

 

Item 4. Controls and Procedures

 

Our principal executive officer and principal financial officer evaluated the effectiveness of our disclosure controls and procedures, as defined in Exchange Act Rule 13a-15(e) or Rule 15d-15(e), as of the end of the period subject to this Report. Based on this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective.

 

Management’s Report on Internal Control over Financial Reporting

 

As of the end of the period covered by this Quarterly Report on Form 10-Q (the Evaluation Date), we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, regarding the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded, as of the end of the period covered by this Quarterly Report, that our disclosure controls and procedures ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, in a manner that allows timely decisions regarding required disclosure.

 

Changes in Internal Control over Financial Reporting

 

There have been no material changes in the Company’s internal control over financial reporting that occurred during the Company’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

47


Table of Contents

 

PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

Other than the litigation incidental to our business, there are no pending material legal proceedings to which we are a party or to which any of our property is subject.

 

Item 1A. Risk Factors.

 

Our operations and financial results are subject to various risks and uncertainties, including but not limited to those described below, that could adversely affect our business, financial condition, results of operations, cash flows and the trading price of our common stock.

 

Risks Relating to Our Business

 

We expect to continue to face significant competition in all parts of our business and the level of competition could intensify among our customer channels. The communications industry is highly competitive. We face actual and potential competition from many existing and emerging companies, including other incumbent and competitive communications companies, long-distance carriers and resellers, wireless companies, Internet service providers (ISPs), satellite companies and CATV companies, and, in some cases, new forms of providers who can offer competitive services through software applications requiring a comparatively small initial investment. Due to consolidations and strategic alliances within the industry, we cannot predict the number of competitors we will face at any given time.

 

The wireless business has expanded significantly and has caused many subscribers with traditional telephone and land-based Internet access services to give up those services and rely exclusively on wireless service. In addition, consumers’ options for viewing TV shows have expanded as content becomes increasingly available through alternative sources. Some providers, including TV and CATV content owners, have initiated over-the-top (OTT) services that deliver video content to TV, computers, and other devices over the Internet. OTT services can include episodes of highly rated TV series in their current broadcast seasons. They can also include original content and broadcast or sports content like those that we carry, but that is distinctive and exclusively available through the alternative source. Consumers can pursue each of these options without foregoing any of the other options. We may not be able to successfully anticipate and respond too many of the various competitive factors affecting the industry, including regulatory changes that may affect our competitors and us differently, new technologies, services and applications that may be introduced, changes in consumer preferences, demographic trends, and discount or bundled pricing strategies by competitors.

 

Competitors in the markets we serve may enjoy certain business advantages, including size, financial resources, favorable regulatory position, a more diverse product mix, brand recognition and connection to virtually all our customers and potential customers. The largest cable operators also enjoy certain business advantages, including size, financial resources, ownership of or superior access to desirable programming and other content, a more diverse product mix, brand recognition and first-in-field advantages with a customer base that generates positive cash flow for its operations. Our competitors continue to add features, increase data speeds, and adopt aggressive pricing and packaging for services comparable to the services we offer. Their success in selling services that are competitive with ours among our various customer channels could lead to revenue erosion in our business. We face intense competition in our markets for long-distance, Internet access, video service and other ancillary services that are important to our business and to our growth strategy. If we do not compete effectively, we could lose customers, revenue, and market share.

 

48


Table of Contents

 

Our future growth is primarily dependent upon our expansion strategy, which may or may not be successful. We are strategically focused on driving growth by expanding our broadband network to provide services in communities that are in, near or adjacent to our network. This expansion strategy includes our fiber-to-the-home (FTTH) broadband service. This strategy is relatively new in the marketplace and the success of our strategy will depend on the degree to which we are able to successfully establish and continue to enhance this build, which is not assured. This strategy requires considerable management resources and capital investment, and it is uncertain whether and when it will contribute to positive free cash flow and the degree to which we will otherwise achieve our strategic objectives, on a timely basis or at all. As a result, we expect our capital expenditures to exceed the cash flow provided from continuing operations through 2024. Additionally, we must obtain franchises, construction permits and other regulatory approvals to commence operations in these communities. Delays in entering into regulatory agreements, receiving the necessary franchises and construction permits, procuring needed contractors, materials, or supplies, and conducting the construction itself could adversely impact our scheduled construction plans and, ultimately, our expansion strategy. Difficulty in obtaining necessary resources may also adversely affect our ability to expand into new markets as could our ability to adequately market a new brand to customers unfamiliar to us as we expand to markets where we do not currently operate. We may face resistance from competitors who are already in markets we wish to enter. If our expectations regarding our ability to attract customers in these communities are not met, or if the capital requirements to complete the network investment or the time required to attract our expected level of customers are incorrect, our financial performance and returns on investment may be negatively impacted.

 

We must adapt to rapid technological changes. If we are unable to take advantage of technological developments, or if we adopt and implement them at a slower rate than our competitors, we may experience a decline in the demand for our services. Our industry operates in a technologically complex environment. Innovative technologies are continually developed, and existing products and services undergo constant improvement. Emerging technologies offer consumers a variety of choices for their communication and broadband needs. To remain competitive, we will need to adapt to future changes in technology to enhance our existing offerings and to introduce new or improved offerings that anticipate and respond to the varied and continually changing demands of our various customer channels. Our business and results of operations could be adversely affected if we are unable to match the benefits offered by competing technologies on a timely basis and at an acceptable cost, or if we fail to employ technologies desired by our customers before our competitors do so.

 

Innovative technologies, particularly alternative methods for the distribution, access and viewing of content, have been, and will likely continue to be, developed that will further increase the number of competitors that we face and drive changes in consumer behavior. Consumers seek more control over when, where, and how they consume content and are increasingly interested in communication services outside of the home and in newer services in wireless Internet technology and devices such as tablets, smartphones and mobile wireless routers that connect to such devices. These modern technologies, distribution platforms and consumer behaviors may have a negative impact on our business.

 

In addition, evolving technologies can reduce the costs of entry for others, resulting in greater competition and significant new advantages for competitors. Technological developments could require us to make significant new capital investments to remain competitive with other service providers. If we do not replace or upgrade our network and its technology on a timely basis, we may not be able to compete effectively and could lose customers. We may also be placed at a cost disadvantage in offering our services. Technology changes are also allowing individuals to bypass communications companies and cable operators entirely to make and receive calls, and to provide for the distribution and viewing of video programming without the need to subscribe to traditional voice and video products and services. Increasingly, this can be done over wireless facilities and other emerging mobile technologies in addition to traditional wired networks. Wireless companies are aggressively developing networks using next-generation data technologies, which can deliver high-speed Internet service via wireless technology to a large geographic footprint. As these technologies continue to expand in availability and reliability, they could become an effective alternative to our high-speed Internet services. Although we use fiber-optics in parts of our networks and are building a new FTTP network, including in some residential areas, we continue to rely on coaxial cable and copper transport media to serve customers in many areas. The facilities we use to offer our video services, including the interfaces with customers, are undergoing a rapid evolution, and depend in part on the products, expertise, and capabilities of third parties. If we cannot develop new services and products to keep pace with technological advances, or if such services and products are not widely embraced by our customers, our results of operations could be adversely impacted.

 

49


Table of Contents

 

Shifts in our product mix may result in a decline in operating profitability. Margins vary among our products and services. Our profitability may be impacted by technological changes, customer demands, regulatory changes, the competitive nature of our business and changes in the product mix of our sales. These shifts may also result in our long-lived assets becoming impaired or our inventory becoming obsolete. We review long-lived assets for potential impairment if certain events or changes in circumstances indicate that impairment may be present.

 

Public health threats, such as the outbreak of COVID-19, could have a material adverse effect on our business, results of operations, cash flows and stock price. We may face risks associated with public health threats or outbreaks of epidemic, pandemic, or communicable diseases, such as the outbreak of the COVID-19 and its variants. The COVID-19 pandemic had in the short-term and may in the long-term adversely impact the global economy, financial markets, and supply chains. The outbreak had resulted in federal, state, and local governments implementing mitigation measures, including shelter-in-place orders, travel restrictions, limitations on business, school closures, vaccination and testing requirements and other measures. Governments had enacted fiscal and monetary stimulus measures to counteract the impacts of COVID-19.

 

As a critical infrastructure provider, we continued to operate our business and provide services to our customers. Although we are considered an essential business, the outbreak of COVID-19 and any preventive or protective actions implemented by governmental authorities may have a material adverse effect on our operations, customers and suppliers and could do so for an indefinite period. Adverse economic and market conditions because of COVID-19 could also adversely affect the demand for our products and services and may also impact the ability of our customers to satisfy their obligations to us. In addition, concerns regarding the economic impact of COVID-19 have caused volatility in financial and other capital markets, which has and may continue to adversely affect the market price of our common stock and our ability to access capital markets. In response to the COVID-19 pandemic, we have transitioned a substantial number of our employees to telecommuting and remote work arrangements, which may increase the risk of a security breach or cybersecurity attack on our information technology systems that could impact our business.

 

We cannot reasonably estimate at this time the resulting future financial impact of COVID-19 on our business, but the prolonged effect of it could have a material adverse effect to our results of operations, financial condition, and liquidity. The extent to which the COVID-19 pandemic may adversely impact our business, results of operations, financial condition and liquidity will depend on future developments, which are highly uncertain and unpredictable, including the severity and duration of the outbreak, current and new variants of COVID-19, the availability and distribution of effective treatments and vaccines, the effectiveness of actions taken to contain or mitigate its effects and any resulting economic downturn, recession or depression in the markets we serve.

 

50


 

We receive support from various funds established under federal and state laws, and the continued receipt of that support is not assured. A significant portion of our revenues come from network access and subsidies. An order adopted by the FCC in 2011 (2011 Order) significantly impacted the amount of support revenue we receive from the Universal Service Fund (USF), CAF and Intercarrier Compensation (ICC). The 2011 Order reformed core parts of the USF, broadly recast the existing ICC scheme, established the CAF to replace support revenues provided by the USF and redirected support from voice services to broadband services.

 

We receive subsidy payments from various federal and state universal service support programs, including high-cost support, Lifeline and E-Rate programs for schools and libraries. The total cost of the various FUSF programs has increased significantly in recent years, putting pressure on regulators to reform the programs and to limit both eligibility and support. We cannot predict future changes that may impact the subsidies we receive. However, a reduction in subsidies support may directly affect our profitability and cash flows.

 

We cannot predict future changes that may have an impact on the subsidies we receive. However, a reduction in subsidies support may directly affect our profitability and cash flows. In addition, the federal debt limit continues to be actively debated as plans for long-term national fiscal policy are discussed. Moreover, over the last decade, including 35 days beginning on December 22, 2018, the United States government has shut down several times and some regulatory agencies have had to furlough employees and stop some activities. Further, the outcome of any budget discussion could have a significant effect on programs that support us. The failure of Congress to approve future budgets or increase the debt ceiling of the of the United States on a timely basis or decrease funding for any of these programs could delay or result in the loss of support payments we receive.

 

Any delay or reduction in federal support may directly affect our profitability and cash flows and have an adverse effect on our business, results of operations and financial condition.

 

A disruption in our networks and infrastructure could cause service delays or interruptions, which could cause us to lose customers and incur additional expenses. Our customers depend on reliable service over our fiber network. The primary risks to our network infrastructure include physical damage to lines, security breaches, capacity limitations, power surges or outages, software defects and disruptions beyond our control, such as natural disasters and acts of terrorism. From time to time in the ordinary course of business, we experience short disruptions in our service due to factors such as physical damage, inclement weather, and service failures of our third-party service providers. We could experience more significant disruptions in the future. Disruptions may cause service interruptions or reduced capacity for customers, either of which could cause us to lose customers and incur unexpected expenses.

 

There have been recent media reports alleging that certain lead sheathed copper cables that are part of our copper network may present general health or environmental risks in areas where those facilities are deployed. We have not been given access to the test methodology or the test results on which those reports are based, so we are unable to access the accuracy or implications of those reports. We are currently researching our network for lead cable in service that was identified in the media reports. Until that time, we cannot predict what actions, if any, we may ultimately take with respect to the lead sheathed cable in our network or the potential financial, operational, regulatory, or reputational impacts of the situation on us.

 

A cyber-attack may lead to unauthorized access to confidential customer, personnel and business information that could adversely affect our business. Attempts by others to gain unauthorized access to organizations' information technology systems are becoming more frequent and sophisticated and are sometimes successful. These attempts may include covertly introducing malware to companies' computers and networks, impersonating authorized users or "hacking" into systems. We seek to prevent, detect, and investigate all security incidents that do occur; however, we may be unable to prevent or detect a significant attack in the future. Significant information technology security failures could result in the theft, loss, damage, unauthorized use, or publication of our confidential business information, which could harm our competitive position, subject us to additional regulatory scrutiny, expose us to litigation or otherwise adversely affect our business. If a security breach results in misuse of our customers' confidential information, we may incur liability as a result.

 

51


Table of Contents

 

Our operations require substantial capital expenditures, and our business, financial condition, results of operations and liquidity may be impacted if funds for capital expenditures are not available when needed. We require significant capital expenditures to maintain, upgrade and enhance our network facilities and operations. While we have historically been able to fund capital expenditures from cash generated from operations and borrowings under our revolving credit facility, the other risk factors described in this section could materially reduce cash available from operations or significantly increase our capital expenditure requirements, which may result in our inability to fund the necessary level of capital expenditures to maintain, upgrade or enhance our network. This could adversely affect our business, financial condition, results of operations and liquidity.

 

We may be unable to obtain necessary hardware, software, and operational support from third-party vendors. We depend on third-party vendors to supply us with a significant amount of hardware, software, and operational support necessary to provide certain of our services, to maintain, upgrade and enhance our network facilities and operations, and to support our information and billing systems. Some of our third-party vendors are our primary source of supply for certain products and services for which there are few substitutes. The global supply chains were impacted by the COVID-19 pandemic, and may be impacted by future pandemics, which may cause a delay in the development, manufacturing, and shipping of products and in some cases an increase in product costs. If any of these vendors should experience financial difficulties, experience supply chain issues, have demand that exceeds their capacity or can no longer meet our specifications or provide products or services we need or at reasonable prices, our ability to provide some services may be hindered, in which case our business, financial condition and results of operations may be adversely affected.

 

Video content costs are substantial and continue to increase. We expect video content costs to continue to be one of our largest operating costs associated with providing video service. Video programming content includes network programming designed to be shown in linear channels, as well as the programming of local over-the-air TV stations that we retransmit. The cable industry has experienced continued increases in the cost of programming, especially the cost of sports programming and local broadcast station retransmission content. Programming costs are generally assessed on a per-subscriber basis, and therefore, are related to the number of subscribers to which the programming is provided. Our relatively small subscriber base limits our ability to negotiate lower per-subscriber programming costs. Larger providers can often qualify for discounts based on the number of their subscribers. This cost difference can cause us to experience reduced operating margins, while our competitors with a larger subscriber base may not experience similar margin compression. In addition, escalators in existing content agreements can result in cost increases that exceed general inflation. While we expect video content costs to continue to increase, we may not be able to pass such cost increases on to our customers, especially as an increasing amount of programming content becomes available via the Internet at little or no cost. Also, some competitors or their affiliates own their programming, and we may not be able to secure license rights to that programming. As our programming contracts with content providers expire, there is no assurance that they will be renewed on acceptable terms or that they will be renewed at all, in which case we may not be able to provide such programming as part of our video services packages and our business and results of operations may be adversely affected.

 

52


Table of Contents

 

Our ability to attract and/or retain certain key management and other personnel in the future could have an adverse effect on our business. We rely on the talents and efforts of key management personnel, many of whom have been with our Company or in our industry for decades. While we maintain long-term and emergency transition plans for key management personnel and believe we could either identify internal candidates or attract outside candidates to fill any vacancy created by the loss of any key management personnel, the loss of one or more of our key management personnel could have a negative impact on our business.

 

Acquisitions present many risks, and we may be unable to realize the anticipated benefits of acquisitions. From time to time, we make acquisitions and investments or enter into other strategic transactions. In connection with these types of transactions, we may incur unanticipated expenses; fail to realize anticipated benefits; have difficulty integrating the acquired businesses; disrupt relationships with current and new employees, customers, and vendors; incur significant indebtedness or have to delay or not proceed with announced transactions. The occurrence of any of the foregoing events could have a material adverse effect on our business, financial condition, results of operations and cash flows.

 

We may face significant challenges in combining the operations of an acquired business with ours in a timely and efficient manner. The failure to successfully integrate an acquired business and to successfully manage the challenges presented by the integration process may result in our inability to achieve anticipated benefits of the acquisition, including operational and financial synergies. Even if we are successful in integrating acquired businesses, we cannot guarantee that the integration will result in the complete realization of anticipated financial synergies or that they will be realized within the expected time frames.

 

Increasing attention to, and evolving expectations for, environmental, social, and governance (ESG) initiatives could increase our costs, harm our reputation, or otherwise adversely impact our business. Companies across multiple industries are facing increasing scrutiny from a variety of stakeholders related to their ESG practices. Expectations regarding voluntary ESG initiatives and disclosures may result in increased costs (including but not limited to increased costs related to compliance, stakeholder engagement, contracting and insurance), changes in demand for certain offerings, enhanced compliance or disclosure obligations, or other adverse impacts our business, financial condition, or results of operations.

 

While we may at times engage in voluntary initiatives (such as voluntary disclosures, certifications, or goals, among others) to improve the ESG profile our Company and/or offerings or to respond to stakeholder demands, such initiatives may be costly and may not have the desired effect. Expectations around companies’ management of ESG matters continues to evolve rapidly, in many instances due to factors that are out of control. While we commit to certain initiatives or goals, we may not ultimately be able to achieve them due to cost, technological, or other constraints. Moreover, actions or statements that we may take based on expectations, assumptions, or third-party information that we currently believe to be reasonable may subsequently be determined to be erroneous or be subject to misinterpretation. Even if this is not the case, our current actions may subsequently be determined to be insufficient by various stakeholders, and we may be subject to investor or regulator engagement on our ESG initiatives and disclosures, even if such initiatives are currently voluntary.

 

Certain market participants, including major institutional investors and capital providers, use third-party benchmarks and scores to assess companies’ ESG profiles in making investments or voting decisions. Unfavorable ESG ratings could lead to increased negative investor sentiment towards us, which could negatively impact our share price as well as our access to and cost of capital. To the extent ESG matters negatively impact our reputation, it may also impede our ability to compete as effectively to attract and retain employees, customers, or business partners, which may adversely impact our operations. In addition, we expect there will likely be increasing levels of regulation, disclosure-related and otherwise, with respect to ESG matters, which will likely lead to increased costs as well as scrutiny that could heighten all the risks identified in this risk factor. Additionally, many of our customers and suppliers may be subject to similar expectations, which may augment or create additional risks, including risks that may be known to us.

 

53


 

Risks Relating to Current Economic Conditions

 

Weak economic conditions may have a negative impact on our business, results of operations and financial condition. Downturns in the economic conditions in the markets and industries we serve could adversely affect demand for our products and services and have a negative impact on the results of our operations. Economic weakness or uncertainty may make it difficult for us to obtain new customers and may cause our existing customers to reduce or discontinue the services to which they subscribe. This risk may be worsened by the expanded availability of free or lower cost services, such as streaming or OTT services or substitute services, such as wireless phones and public Wi-Fi networks. Weak economic conditions may also have an impact on the ability of third parties to satisfy their obligations to us.

 

Risks Relating to Our Stock

 

The price of our common stock may be volatile and may fluctuate substantially, which could negatively affect the holders of our common stock. The market price of our common stock may fluctuate widely as a result of various factors including, but not limited to, period-to-period fluctuations in our operating results, the volume of the sales of our common stock, the limited number of holders of our common stock and the resulting limited liquidity in our common stock, dilution, developments in the communications industry, the failure of securities analysts to cover our common stock, changes in financial estimates by securities analysts, competitive factors, regulatory developments, labor disruptions, general market conditions and market conditions affecting the stock of communications companies. Communications companies have, in the past, experienced extreme volatility in the trading prices and volumes of their securities, which has often been unrelated to operating performance. Elevated levels of market volatility may have a significant adverse effect on the market price of our common stock. In addition, in the past, securities class action litigation has often been instituted against companies following periods of volatility in their stock price. This type of litigation could result in substantial costs and divert management's attention and resources, which could have a material adverse impact on our business, financial condition, results of operations, liquidity, and/or the market price of our common stock.

 

 

Our organizational documents could limit or delay another party’s ability to acquire us and, therefore, could deprive our investors of a possible takeover premium for their shares. Several of the provisions in our Articles of Incorporation could make it difficult for another company to acquire us. Among other things, these provisions:

 

 ●

Restrict any one individual or entity from beneficially owning more than seven percent of the outstanding capital stock of the corporation.

 

We also are subject to laws that may have a similar effect. For example, federal and certain state telecommunications laws and regulations generally prohibit a direct or indirect transfer of control over a business without prior regulatory approval. These laws and regulations make it difficult for another company to acquire us, and therefore could limit the price that investors might be willing to pay in the future for shares of our common stock.

 

54


Table of Contents

 

 

Risks Relating to Our Indebtedness and Our Capital Structure

 

We have a substantial amount of debt outstanding due to our FTTP initiatives, which could adversely affect our business and restrict our ability to fund working capital and planned capital expenditures. As of June 30, 2024, we had $132.6 million of debt outstanding. Our substantial amount of expected indebtedness could adversely impact our business, including:

 

We may be required to use a substantial portion of our cash flow from operations to make principal and interest payments on our debt, which will reduce funds available for operations, capital expenditures, future business opportunities and strategic initiatives;

 

We may have limited flexibility to react to changes in our business and our industry;

 

It may be more difficult for us to satisfy our other obligations;

 

We may have a limited ability to borrow additional funds or to sell assets to raise funds if needed for working capital, capital expenditures to complete our FTTH initiatives, acquisitions, or other purposes;

 

We may become more vulnerable to general adverse economic and industry conditions, including changes in interest rates; and

 

We may be at a disadvantage compared to our competitors that have less debt.

 

We cannot guarantee that we will generate sufficient revenues to service our debt and have adequate funds left over to achieve or sustain profitability in our operations, meet our working capital and capital expenditure needs or compete successfully in our markets.

 

We may not be able to refinance our existing debt if necessary, or we may only be able to do so at a higher interest rate. We may be unable to refinance or renew our credit facilities and our failure to repay all amounts due on the maturity dates would cause a default under the credit agreement. Alternatively, any renewal or refinancing may occur on less favorable terms. If we refinance our credit facilities on terms that are less favorable to us than the terms of our existing debt, our interest expense may increase significantly, which could impact our results of operations and impair our ability to use our funds for other purposes.

 

Our variable-rate debt subjects us to interest rate risk, which could have an impact on our cost of borrowing and operating results. Certain of our debt obligations are at variable rates of interest and expose us to interest rate risk. Increases in interest rates could have a negative impact on the results of our operations and operating cash flows. We utilize IRSAs to convert a portion of our variable-rate debt to a fixed-rate basis. However, we do not maintain interest rate hedging agreements for all our variable-rate debt and our existing hedging agreements may not fully mitigate our interest rate risk, may prove disadvantageous or may create additional risks. Changes in fair value of cash flow hedges that have been de-designated or determined to be ineffective are recognized in earnings. Significant increases or decreases in the fair value of these cash flow hedges could cause favorable or adverse fluctuations in the results of our operations.

 

55


Table of Contents

 

Risks Related to the Regulation of Our Business

 

We are subject to a complex and uncertain regulatory environment, and we face compliance costs and restrictions greater than those of many of our competitors. Our businesses are subject to regulation by the FCC and other federal, state, and local entities. Rapid changes in technology and market conditions have resulted in changes in how the government addresses communications, video programming and Internet services. Many businesses that compete with our communications companies are comparatively less regulated. Some of our competitors are either not subject to utilities regulation or are subject to significantly fewer regulations. In contrast to our subsidiaries regulated as cable operators and satellite video providers, competing on-demand and OTT providers and motion picture and digital video disc firms have almost no regulation of their video activities. Recently, federal and state authorities have become more active in seeking to address critical issues in each of our product and service markets. The adoption of new laws or regulations, or changes to the existing regulatory framework at the federal, state, or local level, could require significant and costly adjustments that could adversely affect our business plans. New regulations could impose additional costs or capital requirements, require new reporting, impair revenue opportunities, potentially impede our ability to provide services in a manner that would be attractive to our customers and potentially create barriers to enter new markets or to acquire new lines of business. We face continued regulatory uncertainty in the immediate future. Not only are these governmental entities continuing to move forward on these matters, but their actions remain subject to reconsideration, appeal, and legislative modification over an extended period, and it is unclear how their actions will ultimately impact our business. We cannot predict future developments or changes to the regulatory environment or the impact such developments or changes may have on us.

 

Increased regulation of the Internet could increase our cost of doing business. Current laws and regulations governing access to, or commerce on, the Internet are limited. As the significance of the Internet continues to expand, federal, state, and local governments may adopt new rules and regulations applicable to, or apply existing laws and regulations to, the Internet. During 2017, the FCC adopted an order eliminating its previous classification of Internet service as a telecommunications service regulated under Title II of the TA96. This effectively limits the FCC’s authority over ISPs. The FCC retained rules requiring ISPs to disclose practices associated with blocking, throttling and paid prioritization of Internet traffic. The FCC order has been challenged in court and the outcome of the challenge cannot be determined at this time.

 

The outcome of pending matters before the FCC and the Federal Trade Commission and any potential congressional action cannot be determined at this time but could lead to increased costs for the Company in connection with our provision of Internet services and could affect our ability to compete in the markets we serve.

 

We are subject to extensive laws and regulations relating to the protection of the environment, natural resources and worker health and safety. Our operations and properties are subject to federal, state, and local laws and regulations relating to the protection of the environment, natural resources and worker health and safety, including laws and regulations governing and creating liability in connection with the management, storage and disposal of hazardous materials, asbestos and petroleum products. We are also subject to laws and regulations governing air emissions from our fleet vehicles. As a result, we face several risks, including:

 

Hazardous materials may have been released at properties that we currently own or formerly owned (perhaps through our predecessors). Under certain environmental laws, we could be held liable, without regard to fault, for the costs of investigating and remediating any actual or threatened contamination at these properties and for contamination associated with disposal by us, or by our predecessors, of hazardous materials at third-party disposal sites;

 

We could incur substantial costs in the future if we acquire businesses or properties subject to environmental requirements or affected by environmental contamination. In particular, environmental laws regulating wetlands, endangered species and other land use and natural resources may increase the costs associated with future business or expansion or delay, alter or interfere with such plans;

 

The presence of contamination can adversely affect the value of our properties and make it difficult to sell any affected property or to use it as collateral; and

 

56


Table of Contents

 

We could be held responsible for third-party property damage claims, personal injury claims or natural resource damage claims relating to contamination found at any of our current or past properties.

 

The cost of complying with environmental requirements could be significant. Similarly, the adoption of new environmental laws or regulations, or changes in existing laws or regulations or their interpretations, could result in significant compliance costs or unanticipated environmental liabilities.

 

Effects of climate change may impose risk of damage to our infrastructure, our ability to provide services, and may cause changes in federal and state regulation, all of which may result in potential adverse impacted to our financial results. Extreme weather events precipitated by long-term climate change have the potential to directly damage network facilities or disrupt our ability to build and maintain portions of our network. Any such disruption could delay network deployment plans, interrupt service for our customers, increase our costs and have a negative effect on our operating results. The potential physical damage effects of climate change, such as increased frequency and severity of storms, droughts, floods, fires, freezing conditions, sea-level rise, and other climate-related events, could adversely affect our operations, infrastructure, and financial results. Operational impacts resulting from the potential physical effects of climate change, such as damage to our network infrastructure, could result in increased costs and loss of revenue. We could incur significant costs to improve the climate resiliency of our infrastructure and otherwise prepare for, respond to, and mitigate such physical effect of climate change. We are not able to accurately predict the materiality of any potential losses or costs associated the physical effects of climate change.

 

Further, customers, consumers, investors, and other stakeholders are increasingly focusing on environmental issues, including climate change, water use, deforestation, plastic waste, and other sustainability concerns. Concern over climate change or other ESG matters may result in new or increased legal and regulatory requirements to reduce or mitigate impacts to the environment and reduce the impact of our business on climate change, which could increase our costs for monitoring and compliance. Further, climate change regulations may require us to alter our proposed business plans or increase our operating costs due to increased regulation or environmental considerations and could adversely affect our business and reputation.

 

Our business may be impacted by new or changing tax laws or regulations and actions by federal, state, and/or local agencies, or by how judicial authorities apply tax laws. Our operations are subject to various federal, state, and local tax laws and regulations. In connection with the products and services we sell, we calculate, collect, and remit various federal, state, and local taxes, surcharges, and regulatory fees to numerous federal, state, and local governmental authorities. In many cases, the application of tax laws is uncertain and subject to differing interpretations, especially when evaluated against modern technologies and communications services, such as broadband Internet access and cloud related services. Tax laws are dynamic and subject to change as new laws are passed and new interpretations of the law are issued or applied. Changes in tax laws, or changes in interpretations of existing laws, could materially affect our financial position, results of operations and cash flows. For example, the Tax Cuts and Jobs Act of 2017, a major federal tax reform, which had a significant impact on our tax obligations and effective income tax rate.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

Issuer Purchases of Equity Securities (registered pursuant to Section 12 of the Exchange Act)

 

Repurchases of Nuvera common stock are made to support the Company’s stock-based employee compensation plans and for other corporate purposes. In May 2019, Nuvera announced the adoption of a $4.0 million stock repurchase program running through the end of 2021. Under the stock repurchase program, repurchases could be made from time to time using a variety of methods, including through open market purchases or in privately negotiated transactions in compliance with the rules of the SEC and other applicable legal requirements. The Company did not purchase any shares in the first quarters of 2024 and 2023, respectively, and there are no dollar amounts set aside for future repurchases under any stock repurchase plans.

 

57


Table of Contents

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information.

 

None.

 

Item 6. Exhibits.

 

Exhibit

Number           Description

 

31.1

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

31.2

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

32.1

Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

32.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

101.INS

XBRL Instance Document

 

 

101.SCH

XBRL Taxonomy Extension Schema Document

 

 

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document

 

 

101.LAB

XBRL Taxonomy Extension Label Linkbase Document

 

 

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document

 

58


Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

NUVERA COMMUNICATIONS, INC.

 

 

 

 Dated:  August 14, 2024               

 

By /s/ Glenn H. Zerbe                          

 

 

Glenn H. Zerbe, President and Chief Executive Officer

 

 

 

 Dated:  August 14, 2024 

 

By /s/ Curtis O. Kawlewski

 

 

Curtis O. Kawlewski, Chief Financial Officer

 

59

false --12-31 Q2 2024 0000071557 0000071557 2024-01-01 2024-06-30 0000071557 2024-08-14 0000071557 nuvr:VoiceServicesMember 2024-04-01 2024-06-30 0000071557 nuvr:VoiceServicesMember 2023-04-01 2023-06-30 0000071557 nuvr:VoiceServicesMember 2024-01-01 2024-06-30 0000071557 nuvr:VoiceServicesMember 2023-01-01 2023-06-30 0000071557 nuvr:NetworkAccessMember 2024-04-01 2024-06-30 0000071557 nuvr:NetworkAccessMember 2023-04-01 2023-06-30 0000071557 nuvr:NetworkAccessMember 2024-01-01 2024-06-30 0000071557 nuvr:NetworkAccessMember 2023-01-01 2023-06-30 0000071557 nuvr:VideoServiceMember 2024-04-01 2024-06-30 0000071557 nuvr:VideoServiceMember 2023-04-01 2023-06-30 0000071557 nuvr:VideoServiceMember 2024-01-01 2024-06-30 0000071557 nuvr:VideoServiceMember 2023-01-01 2023-06-30 0000071557 nuvr:DataServiceMember 2024-04-01 2024-06-30 0000071557 nuvr:DataServiceMember 2023-04-01 2023-06-30 0000071557 nuvr:DataServiceMember 2024-01-01 2024-06-30 0000071557 nuvr:DataServiceMember 2023-01-01 2023-06-30 0000071557 nuvr:ACAMFUSFMember 2024-04-01 2024-06-30 0000071557 nuvr:ACAMFUSFMember 2023-04-01 2023-06-30 0000071557 nuvr:ACAMFUSFMember 2024-01-01 2024-06-30 0000071557 nuvr:ACAMFUSFMember 2023-01-01 2023-06-30 0000071557 nuvr:OtherNonRegulatedMember 2024-04-01 2024-06-30 0000071557 nuvr:OtherNonRegulatedMember 2023-04-01 2023-06-30 0000071557 nuvr:OtherNonRegulatedMember 2024-01-01 2024-06-30 0000071557 nuvr:OtherNonRegulatedMember 2023-01-01 2023-06-30 0000071557 2024-04-01 2024-06-30 0000071557 2023-04-01 2023-06-30 0000071557 2023-01-01 2023-06-30 0000071557 2024-06-30 0000071557 2023-12-31 0000071557 2022-12-31 0000071557 2023-06-30 0000071557 us-gaap:CommonStockMember 2024-03-31 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-03-31 0000071557 nuvr:UnearnedCompensationMember 2024-03-31 0000071557 us-gaap:RetainedEarningsMember 2024-03-31 0000071557 2024-03-31 0000071557 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0000071557 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-04-01 2024-06-30 0000071557 us-gaap:CommonStockMember 2024-06-30 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-06-30 0000071557 nuvr:UnearnedCompensationMember 2024-06-30 0000071557 us-gaap:RetainedEarningsMember 2024-06-30 0000071557 us-gaap:CommonStockMember 2023-03-31 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-03-31 0000071557 nuvr:UnearnedCompensationMember 2023-03-31 0000071557 us-gaap:RetainedEarningsMember 2023-03-31 0000071557 2023-03-31 0000071557 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0000071557 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0000071557 nuvr:UnearnedCompensationMember 2023-04-01 2023-06-30 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-04-01 2023-06-30 0000071557 us-gaap:CommonStockMember 2023-06-30 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-06-30 0000071557 nuvr:UnearnedCompensationMember 2023-06-30 0000071557 us-gaap:RetainedEarningsMember 2023-06-30 0000071557 us-gaap:CommonStockMember 2023-12-31 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0000071557 nuvr:UnearnedCompensationMember 2023-12-31 0000071557 us-gaap:RetainedEarningsMember 2023-12-31 0000071557 us-gaap:CommonStockMember 2024-01-01 2024-06-30 0000071557 us-gaap:RetainedEarningsMember 2024-01-01 2024-06-30 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-01 2024-06-30 0000071557 us-gaap:CommonStockMember 2022-12-31 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-12-31 0000071557 nuvr:UnearnedCompensationMember 2022-12-31 0000071557 us-gaap:RetainedEarningsMember 2022-12-31 0000071557 us-gaap:CommonStockMember 2023-01-01 2023-06-30 0000071557 us-gaap:RetainedEarningsMember 2023-01-01 2023-06-30 0000071557 nuvr:UnearnedCompensationMember 2023-01-01 2023-06-30 0000071557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-01-01 2023-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:MonthToMonthAndOtherContractedRevenueMember 2024-04-01 2024-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:OutsideOfTheScopeOfASC606Member 2024-04-01 2024-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:CPEAndEquipmentSalesAndInstallationMember 2024-04-01 2024-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:MonthToMonthAndOtherContractedRevenueMember 2023-04-01 2023-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:OutsideOfTheScopeOfASC606Member 2023-04-01 2023-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:CPEAndEquipmentSalesAndInstallationMember 2023-04-01 2023-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:MonthToMonthAndOtherContractedRevenueMember 2024-01-01 2024-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:OutsideOfTheScopeOfASC606Member 2024-01-01 2024-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:CPEAndEquipmentSalesAndInstallationMember 2024-01-01 2024-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:MonthToMonthAndOtherContractedRevenueMember 2023-01-01 2023-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:OutsideOfTheScopeOfASC606Member 2023-01-01 2023-06-30 0000071557 us-gaap:RevenueFromContractWithCustomerMember us-gaap:CustomerConcentrationRiskMember nuvr:CPEAndEquipmentSalesAndInstallationMember 2023-01-01 2023-06-30 0000071557 srt:MinimumMember 2024-01-01 2024-06-30 0000071557 srt:MaximumMember 2024-01-01 2024-06-30 0000071557 nuvr:OtherContractedRevenueMember srt:MinimumMember 2024-01-01 2024-06-30 0000071557 nuvr:OtherContractedRevenueMember srt:MaximumMember 2024-01-01 2024-06-30 0000071557 us-gaap:ProductAndServiceOtherMember 2024-01-01 2024-06-30 0000071557 nuvr:IowaOperationsMember 2024-06-30 0000071557 nuvr:MinnesotaOperationsMember 2024-06-30 0000071557 nuvr:ACAMMember 2024-01-01 2024-06-30 0000071557 nuvr:DirectoryMember 2024-04-01 2024-06-30 0000071557 nuvr:DirectoryMember 2023-04-01 2023-06-30 0000071557 nuvr:OtherContractedRevenueMember 2024-04-01 2024-06-30 0000071557 nuvr:OtherContractedRevenueMember 2023-04-01 2023-06-30 0000071557 us-gaap:ProductAndServiceOtherMember 2024-04-01 2024-06-30 0000071557 us-gaap:ProductAndServiceOtherMember 2023-04-01 2023-06-30 0000071557 nuvr:DirectoryMember 2024-01-01 2024-06-30 0000071557 nuvr:DirectoryMember 2023-01-01 2023-06-30 0000071557 nuvr:OtherContractedRevenueMember 2024-01-01 2024-06-30 0000071557 nuvr:OtherContractedRevenueMember 2023-01-01 2023-06-30 0000071557 us-gaap:ProductAndServiceOtherMember 2023-01-01 2023-06-30 0000071557 2023-12-31 2023-12-31 0000071557 srt:MinimumMember us-gaap:CustomerRelationshipsMember 2024-06-30 0000071557 srt:MaximumMember us-gaap:CustomerRelationshipsMember 2024-06-30 0000071557 us-gaap:CustomerRelationshipsMember 2024-06-30 0000071557 us-gaap:CustomerRelationshipsMember 2023-12-31 0000071557 nuvr:RegulatoryRightsMember 2024-06-30 0000071557 nuvr:RegulatoryRightsMember 2023-12-31 0000071557 nuvr:VideoFranchiseMember 2024-06-30 0000071557 nuvr:VideoFranchiseMember 2023-12-31 0000071557 srt:MinimumMember us-gaap:TradeNamesMember 2024-06-30 0000071557 srt:MaximumMember us-gaap:TradeNamesMember 2024-06-30 0000071557 us-gaap:TradeNamesMember 2024-06-30 0000071557 us-gaap:TradeNamesMember 2023-12-31 0000071557 nuvr:SpectrumMember 2024-06-30 0000071557 nuvr:SpectrumMember 2023-12-31 0000071557 2024-06-21 0000071557 nuvr:TermLoanMember 2024-06-21 2024-06-21 0000071557 us-gaap:DelayedDrawTermLoanMember 2024-06-21 0000071557 us-gaap:RevolvingCreditFacilityMember 2024-06-21 0000071557 us-gaap:RevolvingCreditFacilityMember 2024-06-30 0000071557 us-gaap:ConvertibleDebtMember nuvr:AgreementForAmendmentsToLoanAndAmendedAndRestatedRevolvingLoanPromissoryNoteMember 2023-12-21 0000071557 us-gaap:ConvertibleDebtMember nuvr:AgreementForAmendmentsToLoanAndAmendedAndRestatedRevolvingLoanPromissoryNoteMember 2024-06-30 0000071557 us-gaap:RevolvingCreditFacilityMember nuvr:AgreementForAmendmentsToLoanAndAmendedAndRestatedRevolvingLoanPromissoryNoteMember 2023-12-21 0000071557 us-gaap:RevolvingCreditFacilityMember nuvr:AgreementForAmendmentsToLoanAndAmendedAndRestatedRevolvingLoanPromissoryNoteMember 2024-06-30 0000071557 nuvr:TermA1LoanMember 2024-06-30 0000071557 nuvr:BeginningOnJune2026Member nuvr:TermA1LoanMember 2024-01-01 2024-06-30 0000071557 nuvr:BeginningOnJune2028Member nuvr:TermA1LoanMember 2024-01-01 2024-06-30 0000071557 us-gaap:DelayedDrawTermLoanMember 2024-06-30 0000071557 nuvr:BeginningOnJune2026Member us-gaap:DelayedDrawTermLoanMember 2024-01-01 2024-06-30 0000071557 nuvr:BeginningOnJune2028Member us-gaap:DelayedDrawTermLoanMember 2024-01-01 2024-06-30 0000071557 nuvr:TermLoanMember 2024-01-01 2024-06-30 0000071557 us-gaap:RevolvingCreditFacilityMember 2024-01-01 2024-06-30 0000071557 us-gaap:InterestRateSwapMember nuvr:FirstIRSAWithCoBankMember 2024-06-30 0000071557 us-gaap:InterestRateSwapMember nuvr:SecondIRSACoBankMember 2024-06-30 0000071557 us-gaap:SecuredDebtMember 2024-06-30 0000071557 us-gaap:RevolvingCreditFacilityMember us-gaap:DelayedDrawTermLoanMember 2024-06-30 0000071557 us-gaap:RevolvingCreditFacilityMember us-gaap:DelayedDrawTermLoanMember 2024-01-01 2024-06-30 0000071557 us-gaap:SecuredDebtMember 2024-01-01 2024-06-30 0000071557 nuvr:FirstIRSAWithCoBankMember 2018-08-01 0000071557 nuvr:SecondIRSACoBankMember 2019-08-29 0000071557 us-gaap:InterestRateSwapMember 2024-06-30 0000071557 us-gaap:InterestRateSwapMember 2024-01-01 2024-06-30 0000071557 us-gaap:InterestRateSwapMember 2023-06-30 0000071557 us-gaap:InterestRateSwapMember 2023-01-01 2023-06-30 0000071557 nuvr:FiberCommMember 2023-01-01 2023-06-30 0000071557 nuvr:FiberCommMember 2024-01-01 2024-06-30 0000071557 2023-03-31 2023-03-31 0000071557 nuvr:FiberCommMember 2023-03-31 0000071557 nuvr:A2015EmployeeStockPlanMember 2024-06-30 0000071557 nuvr:A2015EmployeeStockPlanMember 2024-01-01 2024-06-30 0000071557 nuvr:BroadbandVisionsLLCMember 2024-06-30 0000071557 nuvr:IndependentEmergencyServicesLLCMember 2024-06-30 0000071557 nuvr:FiberMinnesotaLLCMember 2024-06-30 0000071557 nuvr:OutstandingCommitmentsForMaterialMember 2024-06-30 0000071557 nuvr:OutstandingContractMember 2024-06-30 0000071557 nuvr:March2024GrantMember 2024-01-01 2024-06-30 0000071557 nuvr:March2024GrantMember 2024-06-30 0000071557 nuvr:RedwoodCountyMember 2024-06-30 0000071557 nuvr:RedwoodCountyMember 2024-01-01 2024-06-30 0000071557 nuvr:December2022GrantMember 2024-01-01 2024-06-30 0000071557 nuvr:December2022GrantMember srt:MinimumMember 2024-01-01 2024-06-30 0000071557 nuvr:December2022GrantMember srt:MaximumMember 2024-01-01 2024-06-30 0000071557 nuvr:December2022GrantMember 2024-06-30 0000071557 nuvr:NicolletCountyAndGoodhueCountyMember 2024-01-01 2024-06-30 0000071557 nuvr:NicolletCountyAndGoodhueCountyMember 2024-06-30 0000071557 nuvr:January2021GrantMember 2024-01-01 2024-06-30 0000071557 nuvr:January2021GrantMember 2024-06-30 0000071557 nuvr:OmnibusStockPlanMember 2024-06-30 0000071557 us-gaap:EmployeeStockOptionMember 2024-03-28 0000071557 us-gaap:EmployeeStockOptionMember 2023-03-31 0000071557 us-gaap:EmployeeStockOptionMember 2022-04-11 0000071557 us-gaap:EmployeeStockOptionMember 2024-03-28 2024-03-28 0000071557 us-gaap:EmployeeStockOptionMember 2023-03-31 2023-03-31 0000071557 us-gaap:EmployeeStockOptionMember 2022-04-11 2022-04-11 0000071557 us-gaap:EmployeeStockOptionMember 2024-06-30 0000071557 us-gaap:EmployeeStockOptionMember 2024-01-01 2024-06-30 0000071557 us-gaap:EmployeeStockOptionMember 2023-12-31 0000071557 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-12-31 0000071557 us-gaap:EmployeeStockOptionMember 2023-03-13 0000071557 nuvr:TimeBasedRSUsMember 2022-12-31 0000071557 nuvr:TargetedPerformanceBasedRSUsMember 2022-12-31 0000071557 nuvr:TimeBasedRSUsMember 2023-01-01 2023-12-31 0000071557 nuvr:TargetedPerformanceBasedRSUsMember 2023-01-01 2023-12-31 0000071557 2023-01-01 2023-12-31 0000071557 nuvr:TimeBasedRSUsMember 2023-12-31 0000071557 nuvr:TargetedPerformanceBasedRSUsMember 2023-12-31 0000071557 nuvr:TimeBasedRSUsMember 2024-01-01 2024-06-30 0000071557 nuvr:TargetedPerformanceBasedRSUsMember 2024-01-01 2024-06-30 0000071557 nuvr:TimeBasedRSUsMember 2024-06-30 0000071557 nuvr:TargetedPerformanceBasedRSUsMember 2024-06-30 0000071557 us-gaap:RestrictedStockUnitsRSUMember 2021-12-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheOneMember 2022-01-01 2022-12-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheTwoMember 2022-01-01 2022-12-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheThreeMember 2022-01-01 2022-12-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember 2022-12-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheOneMember 2023-01-01 2023-03-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheTwoMember 2023-01-01 2023-03-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheThreeMember 2023-01-01 2023-03-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember 2023-03-31 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheOneMember 2024-01-01 2024-06-30 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheTwoMember 2024-01-01 2024-06-30 0000071557 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ShareBasedCompensationAwardTrancheThreeMember 2024-01-01 2024-06-30 0000071557 us-gaap:RestrictedStockUnitsRSUMember 2024-06-30 0000071557 2022-06-30 0000071557 2022-01-01 2022-06-30 0000071557 us-gaap:EmployeeStockOptionMember 2021-12-31 0000071557 us-gaap:EmployeeStockOptionMember 2022-01-01 2022-12-31 0000071557 us-gaap:EmployeeStockOptionMember 2022-12-31 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure

EXHIBIT 31.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER UNDER RULE 13a-14(a) ADOPTED

 PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Glenn H. Zerbe, President and Chief Executive Officer of Nuvera Communications, Inc., certify that:

 

1.

I have reviewed this Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2024 of Nuvera Communications, Inc.;

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

4.

The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

 

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

 

 

c)

Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

 

 

d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

5.

The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's Board of Directors (or persons performing the equivalent functions):

 

 

a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

 

 

 

b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

 

 

 

 Date:  August 14, 2024               

 By

 /s/ Glenn H. Zerbe                          

 

 

 Glenn H. Zerbe

 

 

 President and Chief Executive Officer

 

 

EXHIBIT 31.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER UNDER RULE 13a-14(a) ADOPTED

 PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Curtis O. Kawlewski, Chief Financial Officer of Nuvera Communications, Inc., certify that:

 

1.

I have reviewed this Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2024 of Nuvera Communications, Inc.;

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

4.

The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

 

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

 

 

c)

Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

 

 

d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

5.

The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors (or persons performing the equivalent functions):

 

 

a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

 

 

 

b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

 

 

 

 Date:  August 14, 2024               

 

/s/ Curtis O. Kawlewski

 

 

Curtis O. Kawlewski

 

 

Chief Financial Officer

 

EXHIBIT 32.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

UNDER 18 U.S.C. SECTION 1350

PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of Nuvera Communications, Inc. on Form 10-Q for the period ended June 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Glenn H. Zerbe, President and Chief Executive Officer of the Company, certify, pursuant to and for purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

 

1.     The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Nuvera Communications, Inc.

 

 

 

 

Date:  August 14, 2024

 

/s/ Glenn H. Zerbe

 

Glenn H. Zerbe

 

President and Chief Executive Officer

 

 

EXHIBIT 32.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER

UNDER 18 U.S.C. 1350

PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of Nuvera Communications, Inc. on Form 10-Q for the period ended June 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Curtis O. Kawlewski, Chief Financial Officer of the Company, hereby certify, pursuant to and for purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

 

1.     The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Nuvera Communications, Inc.

 

 

 

Date: August 14, 2024

/s/ Curtis O. Kawlewski

Curtis O. Kawlewski

Chief Financial Officer

 

v3.24.2.u1
Document And Entity Information - shares
6 Months Ended
Jun. 30, 2024
Aug. 14, 2024
Document Information Line Items    
Entity Registrant Name NUVERA COMMUNICATIONS, INC.  
Trading Symbol NUVR  
Document Type 10-Q  
Current Fiscal Year End Date --12-31  
Entity Common Stock, Shares Outstanding   5,178,178
Amendment Flag false  
Entity Central Index Key 0000071557  
Entity Current Reporting Status Yes  
Entity Filer Category Non-accelerated Filer  
Document Period End Date Jun. 30, 2024  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q2  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Document Quarterly Report true  
Document Transition Report false  
Entity File Number 0-3024  
Entity Incorporation, State or Country Code MN  
Entity Tax Identification Number 41-0440990  
Entity Address, Address Line One 27 North Minnesota Street  
Entity Address, City or Town New Ulm  
Entity Address, State or Province MN  
Entity Address, Postal Zip Code 56073  
City Area Code 507  
Local Phone Number 354-4111  
Entity Interactive Data Current Yes  
Title of 12(g) Security Common Stock - $1.66 par value  
v3.24.2.u1
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
OPERATING REVENUES:        
Operating Revenues $ 17,177,854 $ 16,284,687 $ 34,122,979 $ 32,647,634
OPERATING EXPENSES:        
Plant Operations (Excluding Depreciation and Amortization) 4,083,289 3,941,949 7,962,795 7,922,436
Cost of Video 2,315,155 2,417,912 4,668,381 4,883,232
Cost of Data 1,208,697 1,326,717 2,349,235 2,392,895
Cost of Other Nonregulated Services 382,602 393,589 805,353 789,976
Depreciation and Amortization 4,449,136 3,734,449 8,803,795 7,421,481
Selling, General and Administrative 2,756,482 2,656,926 5,630,814 5,236,272
Total Operating Expenses 15,195,361 14,471,542 30,220,373 28,646,292
OPERATING INCOME 1,982,493 1,813,145 3,902,606 4,001,342
OTHER INCOME (EXPENSE)        
Interest Expense (2,573,375) (1,556,065) (5,087,698) (2,758,988)
Interest/Dividend Income 22,600 55,771 135,430 145,046
Interest During Construction 189,103 137,744 434,390 196,243
Gain on Sale of Investments (257,807) (26,710) (257,807) 4,060,497
CoBank Patronage Dividends 1,196,948 692,371
Other Investment Income 34,879 61,451 96,223 150,987
Total Other Income (Expense) (2,584,600) (1,327,809) (3,482,514) 2,486,156
INCOME BEFORE INCOME TAXES (602,107) 485,336 420,092 6,487,498
INCOME TAXES EXPENSE (168,591) 135,908 117,623 1,816,511
NET INCOME (LOSS) $ (433,516) $ 349,428 $ 302,469 $ 4,670,987
NET INCOME (LOSS) PER SHARE        
Basic (in Dollars per share) $ (0.08) $ 0.07 $ 0.06 $ 0.91
Diluted (in Dollars per share) (0.08) 0.07 0.06 0.91
DIVIDENDS PER SHARE (in Dollars per share) $ 0 $ 0.14 $ 0 $ 0.28
WEIGHTED AVERAGE SHARES OUTSTANDING        
Basic (in Shares) 5,163,476 5,117,342 5,148,342 5,106,220
Diluted (in Shares) 5,315,827 5,178,323 5,286,303 5,157,569
Voice Services [Member]        
OPERATING REVENUES:        
Operating Revenues $ 1,199,823 $ 1,293,258 $ 2,431,551 $ 2,605,851
Network Access [Member]        
OPERATING REVENUES:        
Operating Revenues 909,516 955,459 1,856,626 2,050,751
Video Service [Member]        
OPERATING REVENUES:        
Operating Revenues 2,973,791 3,063,857 5,963,740 6,115,154
Data Service [Member]        
OPERATING REVENUES:        
Operating Revenues 7,526,344 6,874,570 14,775,117 13,691,119
ACAM/FUSF [Member]        
OPERATING REVENUES:        
Operating Revenues 3,476,234 2,990,581 6,891,700 5,978,860
Other Non Regulated [Member]        
OPERATING REVENUES:        
Operating Revenues $ 1,092,146 $ 1,106,962 $ 2,204,245 $ 2,205,899
v3.24.2.u1
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Statement of Comprehensive Income [Abstract]        
Net Income (Loss) $ (433,516) $ 349,428 $ 302,469 $ 4,670,987
Other Comprehensive Gain (Loss):        
Unrealized Gain (Loss) on Interest Rate Swaps (208,230) 348,866 (222,965) (97,642)
Income Tax (Expense) Benefit Related to Unrealized Gain (Loss) on Interest Rate Swaps 59,429 (99,566) 63,634 27,867
Other Comprehensive Gain (Loss): (148,801) 249,300 (159,331) (69,775)
Comprehensive Income (Loss) $ (582,317) $ 598,728 $ 143,138 $ 4,601,212
v3.24.2.u1
CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
CURRENT ASSETS:    
Cash $ 1,200,029 $ 1,259,904
Receivables, Net 2,514,890 3,411,892
Income Taxes Receivable 118,778
Materials, Supplies, and Inventories 30,730,837 34,438,857
Prepaid Expenses and Other Current Assets 2,740,125 2,245,160
Total Current Assets 37,304,659 41,355,813
INVESTMENTS & OTHER ASSETS:    
Goodwill 40,603,029 40,603,029
Intangibles 13,462,491 14,488,608
Other Investments 8,159,345 8,322,252
Right of Use Asset 1,158,686 1,348,290
Financial Derivative Instruments 1,119,663 1,342,628
Other Assets 885,024 884,122
Total Investments and Other Assets 65,388,238 66,988,929
PROPERTY, PLANT & EQUIPMENT:    
Communications Plant 293,329,027 277,357,371
Other Property & Equipment 33,470,926 32,433,191
Video Plant 19,161,420 18,848,612
Total Property, Plant and Equipment 345,961,373 328,639,174
Less Accumulated Depreciation 180,864,481 173,088,602
Net Property, Plant & Equipment 165,096,892 155,550,572
TOTAL ASSETS 267,789,789 263,895,314
CURRENT LIABILITIES:    
Current Portion of Long-Term Debt, Net of Unamortized Loan Fees
Accounts Payable 10,396,300 12,803,435
Checks Written in Excess of Cash Balances 1,751,261 2,270,832
Accrued Income Taxes 581,098
Other Accrued Taxes 249,602 253,490
Deferred Compensation 44,935 45,797
Accrued Compensation 1,902,806 1,562,115
Other Accrued Liabilities 614,550 1,059,163
Total Current Liabilities 14,959,454 18,575,930
LONG-TERM DEBT, Net of Unamortized Loan Fees 129,840,654 122,891,638
NONCURRENT LIABILITIES:    
Deferred Income Taxes 22,968,465 23,032,099
Other Accrued Liabilities 1,049,246 1,132,799
Deferred Compensation 234,568 256,605
Total Noncurrent Liabilities 24,252,279 24,421,503
COMMITMENTS AND CONTINGENCIES:
STOCKHOLDERS' EQUITY:    
Preferred Stock - $1.66 Par Value, 10,000,000 Shares Authorized, No Shares Issued and Outstanding
Common Stock - $1.66 Par Value, 90,000,000 Shares Authorized, 5,178,176 and 5,133,207 Shares Issued and Outstanding 8,630,293 8,555,345
Accumulated Other Comprehensive Gain 800,111 959,442
Retained Earnings 89,306,998 88,491,456
Total Stockholders' Equity 98,737,402 98,006,243
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 267,789,789 $ 263,895,314
v3.24.2.u1
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parentheticals) - $ / shares
Jun. 30, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Preferred stock par value (in Dollars per share) $ 1.66 $ 1.66
Preferred stock, shares authorized 10,000,000 10,000,000
Preferred stock, shares issued
Preferred stock, shares outstanding
Common stock par value (in Dollars per share) $ 1.66 $ 1.66
Common stock, shares authorized 90,000,000 90,000,000
Common stock, shares issued 5,178,176 5,133,207
Common stock, shares outstanding 5,178,176 5,133,207
v3.24.2.u1
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Income $ 302,469 $ 4,670,987
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Depreciation and Amortization 8,947,852 7,524,709
(Gains) Losses on Investments 257,807 (4,060,497)
Undistributed Earnings of Other Equity Investments (94,305) (166,132)
Noncash Patronage Refund (141,819) (106,769)
Stock Issued in Lieu of Cash Payment 199,008 273,175
Distributions from Equity Investments 127,529 28,048
Stock-based Compensation 178,560 100,631
Changes in Assets and Liabilities:    
Receivables 871,167 (628,725)
Income Taxes Receivable (118,778) 283,665
Inventory for Resale 107,945 22,221
Prepaid Expenses (284,512) (651,605)
Other Assets 30,802 (258,233)
Accounts Payable (59,300) 51,985
Checks Written in Excess of Cash Balance (519,571)
Accrued Income Taxes (581,098) 1,292,347
Other Accrued Taxes (3,888) 5,567
Other Accrued Liabilities 2,129 (931,963)
Deferred Compensation (22,899) (88,128)
Net Cash Provided by Operating Activities 9,199,098 7,361,283
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to Property, Plant, and Equipment, Net (23,033,815) (15,092,419)
Materials and Supplies for Construction 3,601,375 (17,541,898)
Proceeds from Sale of Equity Investments 5,578,788
Other, Net 239,797 203,168
Net Cash Used in Investing Activities (19,192,643) (26,852,361)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Principal Payments of Long-Term Debt (125,000,000)
Loan Proceeds 125,000,000 20,000,000
Loan Origination Fees (1,662,893) (9,912)
Changes in Revolving Credit Facility 8,467,851 (53,182)
Grants Received for Construction of Plant 3,128,712 1,070,948
Dividends Paid (1,430,771)
Net Cash Provided by Financing Activities 9,933,670 19,577,083
NET CHANGE IN CASH (59,875) 86,005
CASH at Beginning of Period 1,259,904 310,556
CASH at End of Period 1,200,029 396,561
Supplemental cash flow information:    
Cash paid for interest 5,110,800 3,657,439
Net cash paid for income taxes $ 817,500 $ 240,500
v3.24.2.u1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
Common Stock [Member]
AOCI Attributable to Parent [Member]
Unearned Compensation [Member]
Retained Earnings [Member]
Total
BALANCE at Dec. 31, 2022 $ 8,488,689 $ 1,582,455 $ 79,892 $ 92,430,816 $ 102,581,852
BALANCE (in Shares) at Dec. 31, 2022 5,093,213        
Director's Stock Plan $ 46,193     341,277 387,470
Director's Stock Plan (in Shares) 27,716        
Employee Stock Plan $ 9,420     74,230 83,650
Employee Stock Plan (in Shares) 5,652        
Restricted Stock Grant     (1,661)   (1,661)
Non-Cash, Share-Based Compensation       102,292 102,292
Net Income (Loss)       4,670,987 4,670,987
Dividends       (1,430,771) (1,430,771)
Unrealized Gain (Loss) on Interest Rate Swap   (69,775)     (69,775)
BALANCE at Jun. 30, 2023 $ 8,544,302 1,512,680 78,231 96,188,831 106,324,044
BALANCE (in Shares) at Jun. 30, 2023 5,126,581        
BALANCE at Mar. 31, 2023 $ 8,498,109 1,263,380 69,763 96,145,946 105,977,198
BALANCE (in Shares) at Mar. 31, 2023 5,098,865        
Director's Stock Plan $ 46,193     341,277 387,470
Director's Stock Plan (in Shares) 27,716        
Restricted Stock Grant     8,468   8,468
Non-Cash, Share-Based Compensation       69,901 69,901
Net Income (Loss)       349,428 349,428
Dividends       (717,721) (717,721)
Unrealized Gain (Loss) on Interest Rate Swap   249,300     249,300
BALANCE at Jun. 30, 2023 $ 8,544,302 1,512,680 78,231 96,188,831 106,324,044
BALANCE (in Shares) at Jun. 30, 2023 5,126,581        
BALANCE at Dec. 31, 2023 $ 8,555,345 959,442 88,491,456 98,006,243
BALANCE (in Shares) at Dec. 31, 2023 5,133,207        
Director's Stock Plan $ 73,498     326,480 399,978
Director's Stock Plan (in Shares) 44,099        
Employee Stock Plan $ 1,450     8,033 9,483
Employee Stock Plan (in Shares) 870        
Restricted Stock Grant        
Non-Cash, Share-Based Compensation       178,560 178,560
Net Income (Loss)       302,469 302,469
Dividends        
Unrealized Gain (Loss) on Interest Rate Swap   (159,331)     (159,331)
BALANCE at Jun. 30, 2024 $ 8,630,293 800,111 89,306,998 98,737,402
BALANCE (in Shares) at Jun. 30, 2024 5,178,176        
BALANCE at Mar. 31, 2024 $ 8,555,345 948,912 89,297,343 98,801,600
BALANCE (in Shares) at Mar. 31, 2024 5,133,207        
Director's Stock Plan $ 73,498     326,480 399,978
Director's Stock Plan (in Shares) 44,099        
Restricted Stock Grant $ 1,450     8,033 9,483
Restricted Stock Grant (in Shares) 870        
Non-Cash, Share-Based Compensation       108,658 108,658
Net Income (Loss)       (433,516) (433,516)
Unrealized Gain (Loss) on Interest Rate Swap   (148,801)     (148,801)
BALANCE at Jun. 30, 2024 $ 8,630,293 $ 800,111 $ 89,306,998 $ 98,737,402
BALANCE (in Shares) at Jun. 30, 2024 5,178,176        
v3.24.2.u1
Basis of Presentation and Consolidation
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Business Description and Accounting Policies [Text Block]

Note 1 – Basis of Presentation and Consolidation

 

The accompanying unaudited condensed consolidated financial statements of Nuvera Communications, Inc. and its subsidiaries (Nuvera) have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information, rules and regulations of the Securities and Exchange Commission (SEC) and, where applicable, conform to the accounting principles as prescribed by federal and state telephone utility regulatory authorities. Certain information and disclosures normally included in annual financial statements prepared in accordance with GAAP have been omitted or condensed pursuant to such rules and regulations. In the opinion of management, the unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal and recurring accruals) considered necessary for the fair presentation of the financial statements and present fairly the results of operations, financial position and cash flows for the interim periods presented as required by Regulation S-X, Rule 10-01. These unaudited interim condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2023

 

The preparation of our financial statements requires our management to make estimates and judgements that affect the reported amounts of assets, liabilities, revenue and expenses, and the related disclosure of contingent assets and liabilities at the date of the financial statements and during the reporting period. Actual results may differ from these estimates. The results of operations for the interim periods presented are not necessarily indicative of the results that may be expected for the fiscal year as a whole or any other interim period.

 

Our consolidated financial statements report the financial condition and results of operations for Nuvera and its subsidiaries in one business segment: the Communications Segment. Inter-company transactions have been eliminated from the consolidated financial statements.

 

Revenue Recognition

See Note 2 – “Revenue Recognition” for a discussion of our revenue recognition policies.

 

Cost of Services (excluding depreciation and amortization)

Cost of services (excluding depreciation and amortization expense) includes all costs related to the delivery of communication services and products. These operating costs include all costs of performing services and providing related products including engineering, network monitoring and transportation costs.

 

Selling, General and Administrative Expenses

Selling, general and administrative expenses include direct and indirect selling expenses, customer service, billing and collections, advertising and all other general and administrative costs associated our operations.

 

Depreciation and Amortization Expense

We use the group life method (mass asset accounting) to depreciate the assets of our communications companies. Communications plant acquired in a given year is grouped into similar categories and depreciated over the remaining estimated useful life of the group. When an asset is retired, both the asset and the accumulated depreciation associated with that asset are removed from the books. Due to rapid changes in technology, selecting the estimated economic life of communications plant and equipment requires a significant amount of judgment. We periodically review data on expected utilization of new equipment, asset retirement activity and net salvage values to determine adjustments to our depreciation rates. We have not made any significant changes to the lives of our assets in the two-year period ended June 30, 2024. Depreciation expense was $7,777,678 and $6,578,644 for the six months ended June 30, 2024, and 2023. The increase in depreciation expense was primarily due to an increase in our fiber-to-the-premise (FTTP) network to aid in our transition to a new advanced FTTP network, reflecting our continual investment in technology and infrastructure in order to meet our customers’ demands for our products and services. We amortize our definite-lived intangible assets over their estimated useful lives. Identifiable intangible assets that are subject to amortization are evaluated for impairment.

 

Grant money received from governmental entities for reimbursement of capital expenditures is accounted for as a reduction from the cost of the asset. As the grant was to be used in the Company’s regulated network, the Company accounts for this funding as aid to construction as outlined in the Federal Communications Commission (FCC) Part 32 “Uniform System of Accounts for Telecommunications Companies.” The resulting balance sheet presentation reflects the Company’s net investment in the assets in property, plant, and equipment. Depreciation is calculated and recorded based on the reduced cost of the investment therefore the impact of prior grants received is reflected in earnings as a reduction in depreciation. Grant funds are shown as inflows in the financing activities section of the statement of cash flows.

 

Income Taxes

The provision for income taxes consists of an amount for taxes currently payable and a provision for tax consequences deferred to future periods. Deferred income taxes are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities, and their respective tax basis. Significant components of our deferred taxes arise from differences (i) in the basis of property, plant, and equipment due to the use of accelerated depreciation methods for tax purposes, as well as (ii) in partnership investments and intangible assets due to the difference between book and tax basis. Our effective income tax rate is normally higher than the United States tax rate due to state income taxes and permanent differences.

 

We account for income taxes in accordance with GAAP, which requires an asset and liability approach to financial accounting and reporting for income taxes. As required by GAAP, we recognize the financial statement benefit of a tax position only after determining that the relevant tax authority would more-likely-than-not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

 

As of June 30, 2024, and December 31, 2023, we had $0 of unrecognized tax benefits that if recognized would affect the tax rate. We do not expect the total amount of unrecognized tax benefits to materially change over the next twelve months.

 

We are primarily subject to United States, Minnesota, Iowa, Nebraska, North Dakota, and Wisconsin income taxes. Tax years subsequent to 2019 remain open to examination by federal and state tax authorities. Our policy is to recognize interest and penalties related to income tax matters as income tax expense. As of June 30, 2024, and December 31, 2023, we had $0 of interest or penalties accrued that related to income tax matters.

 

Earnings and Dividends Per Share

 

The basic and diluted net income per share is calculated as follows:

 

 

 

Three Months Ended

  June 30, 2024

 

Three Months Ended

  June 30, 2023

 

Six Months Ended

  June 30, 2024

 

Six Months Ended

  June 30, 2023

       
 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

                                               

Net Income

$

(433,516)

 

$

(433,516)

 

$

349,428

 

$

349,428

 

$

302,469

 

$

302,469

 

$

4,670,987

 

$

4,670,987

                                               

Weighted-average

common shares

outstanding

 

5,163,476

 

 

5,315,827

 

 

5,117,342

 

 

5,178,323

 

 

5,148,342

 

 

5,286,303

 

 

5,106,220

 

 

5,157,569

                                               

Net income per share

$

(0.08)

 

$

(0.08)

 

$

0.07

 

$

0.07

 

$

0.06

 

$

0.06

 

$

0.91

 

$

0.91

 

The weighted-average shares outstanding, basic, and diluted, are calculate as follows:

 

Three Months Ended

  June 30, 2024

Three Months Ended

  June 30, 2023

Six Months Ended

  June 30, 2024

Six Months Ended

  June 30, 2023

Basic

Diluted

Basic

Diluted

Basic

Diluted

Basic

Diluted

Weighted-average common
shares outstanding

5,163,476

 

5,163,476

 

5,117,342

 

5,117,342

 

5,148,342

 

5,148,342

 

5,106,220

 

5,106,220

Dilutive RSU's/Options

-

 

152,351

 

-

 

60,981

 

-

 

137,961

 

-

 

51,349

Weighted-average common
shares outstanding

5,163,476

 

5,315,827

 

5,117,342

 

5,178,323

 

5,148,342

 

5,286,303

 

5,106,220

 

5,157,569

 

Nuvera’s Board of Directors (BOD) reviews quarterly dividend declarations based on our anticipated earnings, capital requirements and our operating and financial conditions.

 

Recent Accounting Developments

 

In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, to enhance the transparency and decision usefulness of income tax disclosures. The amendments in ASU 2023-09 provide improvements primarily related to the rate reconciliation and incomes taxes paid information included in income tax disclosures. The Company would be required to disclose additional information regarding reconciling items equal to or greater than five percent of the amount computed by multiplying pretax income (loss) by the applicable statutory tax rate. Similarly, the Company would be required to disclose income taxes paid (net of refunds received) equal to or greater than five percent of total income taxes paid (net of refunds received). The amendments in ASU 2023-09 are effective January 1, 2025, including interim periods. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The Company will evaluate the impact of ASU 2023-09 on its financial statements.

 

We have implemented all new, applicable accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

We have reviewed all other significant newly issued accounting pronouncements and determined that they are either not applicable to our business or that no material effect is expected on our financial position and results of operations.

v3.24.2.u1
Revenue Recognition
6 Months Ended
Jun. 30, 2024
Revenue from Contract with Customer [Abstract]  
Revenue from Contract with Customer [Text Block]

Note 2 – Revenue Recognition

 

The Company recognizes revenue based on the following single principles-based, five-step model that is applied to all required contracts with customers. These steps include (1) identify the contract(s) with the customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract and (5) recognize revenue when each performance obligation is satisfied.

 

Our revenue contracts with customers may include a promise or promises to deliver services such as broadband, video or voice services. Promised services are considered distinct as the customer can benefit from the services either on their own or together with other resources that are readily available to the customer and the Company’s promise to transfer service to the customer is separately identifiable from other promises in the contract. The Company accounts for services as separate performance obligations. Each service is considered a single performance obligation as it provides a series of distinct services that are substantially the same and have the same pattern of transfer.

 

The transaction price is determined at contract inception and reflects the amount of consideration to which we expect to be entitled in exchange for transferring service to the customer. This amount is generally equal to the market price of the services promised in the contract and may include promotional or bundling discounts. Most of our prices are based on tariffed rates filed with regulatory bodies or standard company price lists. The transaction price excludes amounts collected on behalf of third parties such as sales taxes and regulatory fees. Conversely, nonrefundable up-front fees, such as service activation and set-up fees, which are immaterial to our overall revenues, are included in the transaction price. In determining the transaction price, we consider our enforceable rights and obligations within the contract. We do not consider the possibility of a contract being cancelled, renewed, or modified, which is consistent with Accounting Standards Codification (ASC 606-10-32-4).

 

The transaction price is allocated to each performance obligation based on the standalone selling price of the service, net of the related discount, as applicable.

 

Revenue is recognized when performance obligations are satisfied by transferring service to the customer as described below.

 

Significant Judgements

 

The Company often provides multiple services to a customer. Provision of customer premise equipment (CPE) and additional service tiers may have a significant level of integration and interdependency with the subscription voice, video, Internet, or connectivity services. Judgement is required to determine whether the provision of CPE, installation services and additional service tiers are considered distinct and accounted for separately, or not distinct and accounted for together with the subscription services.

 

Allocation of the transaction price to the distinct performance obligations in bundled service subscriptions requires judgement. The transaction price for a bundle of services is frequently less than the sum of standalone selling prices of each individual service. Bundled discounts are allocated proportionally to the selling price of each individual service within the bundle. Standalone selling prices for the Company’s services are directly observable.

 

Disaggregation of Revenue

 

The following table summarizes revenue from contracts with customers for the quarters ended June 30, 2024, and 2023:

 

Three Months Ended June 30,

2024

2023

Voice Service¹

$

1,327,509

 

$

1,427,841

Network Access¹

932,336

989,294

Video Service¹

 

2,973,791

 

 

3,063,857

Data Service¹

6,904,858

6,269,017

Directory²

 

135,850

 

 

148,031

Other Contracted Revenue³

722,537

710,324

Other⁴

 

463,469

 

 

444,146

Revenue from customers

 

13,460,350

 

 

13,052,510

Subsidy and other revenue
outside scope of ASC 606⁵

 

3,717,504

 

 

3,232,177

Total revenue

$

17,177,854

 

$

16,284,687

¹ Month-to-Month contracts billed and consumed in the same month.

² Directory revenue is contracted annually, however, this revenue is recognized
monthly over the contract period as the advertising is used.

³ This includes long-term contracts where the revenue is recognized monthly over
the term of the contract.

⁴ This includes CPE and other equipment sales.

⁵ This includes governmental subsidies and lease revenue outside the scope of ASC
606.

 

For the three months ended June 30, 2024, approximately 75.66% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 21.64% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.70% of total revenue was from other sources including CPE and equipment sales and installation.

 

For the three months ended June 30, 2023, approximately 77.42% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 19.85% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.73% of total revenue was from other sources including CPE and equipment sales and installation.

 

The following table summarizes revenue from contracts with customers for the six months ended June 30, 2024, and 2023:

 

Six Months Ended June 30,

2024

2023

Voice Services¹

$

2,699,896

 

$

2,867,867

Network Access¹

1,900,622

2,118,379

Video Service¹

 

5,963,740

 

 

6,115,154

Data Service¹

13,580,698

12,522,213

Directory²

 

276,615

 

 

303,290

Other Contracted Revenue³

1,398,371

1,365,713

Other⁴

 

934,005

 

 

896,952

Revenue from customers

 

26,753,947

 

 

26,189,568

Subsidy and other revenue
outside scope of ASC 606⁵

 

7,369,032

 

 

6,458,066

Total revenue

$

34,122,979

 

$

32,647,634

¹ Month-to-Month contracts billed and consumed in the same month.

² Directory revenue is contracted annually, however, this revenue is recognized
monthly over the contract period as the advertising is used.

³ This includes long-term contracts where the revenue is recognized monthly over
the term of the contract.

⁴ This includes CPE and other equipment sales.

⁵ This includes governmental subsidies and lease revenue outside the scope of ASC
606.

 

For the six months ended June 30, 2024, approximately 75.67% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 21.59% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.74% of total revenue was from other sources including CPE and equipment sales and installation.

 

For the six months ended June 30, 2023, approximately 77.47% of our total revenue was from month-to-month and other contracted revenue from customers. Approximately 19.78% of our total revenue was from revenue sources outside of the scope of ASC 606. The remaining 2.75% of total revenue was from other sources including CPE and equipment sales and installation.

 

A significant portion of our revenue is derived from customers who may generally cancel their subscriptions at any time without penalty. As such, the amount of revenue related to unsatisfied performance obligations is not necessarily indicative of the future revenue to be recognized from our existing customer base. Revenue from customers with a contractually specified term and non-cancelable service period will be recognized over the term of such contracts, which is generally three to ten years for these types of contracts.

 

Nature of Services

 

Revenues are earned from our customers primarily through the connection to our advanced fiber networks, digital and commercial television (TV) programming, Internet services (high-speed broadband), and hosted and managed services. Revenues for these services are billed based on set rates for monthly service or based on the amount of time the customer is utilizing our facilities. The revenue for these services is recognized over time as the service is rendered.

 

Voice Service – We receive recurring revenue for basic local services that enable end-user customers to make and receive telephone calls within a defined local calling area for a flat monthly fee. In addition to subscribing to basic local telephone services, our customers may choose from multiple voice service plans with a variety of custom calling features such as call waiting, call forwarding, caller identification and voicemail. Our voice over Internet protocol (VOIP) digital phone service is also available as an alternative to the traditional telephone line. Customers may generally cancel their subscriptions at any time without penalty. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized over a one-month service period as the subscription services are delivered. Other optional services purchased by the customer are generally accounted for as a distinct performance obligation when purchased and revenue is recognized when the service is provided.

 

Network Access – We provide access services to other communication carriers for the use of our facilities to terminate or originate long distance calls on our fiber network. Additionally, we bill monthly subscriber line charges (SLCs) to substantially all our customers for access to the public switched network. These monthly SLCs are regulated and approved by the FCC. In addition, network access revenue is derived from several federally administered pooling arrangements designed to provide support and distribute funding to us.

 

Revenues earned from other communication carriers accessing our network are based on the utilization of our network by these carriers as measured by minutes of use on the network or special access to the network by the individual carriers monthly. Revenues are billed at tariffed access rates for both interstate and intrastate calls and are recognized into revenue monthly based on the period the access was provided.

 

The National Exchange Carriers Association (NECA) pools and redistributes the SLCs to various communication providers through the Connect America Fund (CAF). These revenues are earned and recognized into revenue on a monthly basis. Any adjustments to these amounts received by NECA are adjusted for in revenue upon receipt of the adjustment.

 

On December 12, 2023, the Company announced that it confirmed eligibility for Consumer Broadband-only Loop Support (CBOL) funding through the Universal Service Administration Company (USAC). The incremental funding will be used to continue to support the Company’s multi-year fiber construction initiative. The Company began receiving a monthly benefit in November of 2023 with the first payment receipt confirmed in December. On an annualized basis this new program will provide $3.9 million of new funding based on the tariff filing and the Company’s expected line counts. The monthly CBOL subsidy formula is reviewed and subject to revision on an annual basis and subject to change based on updated USAC funding criteria July 1 of each year.

 

Video Service – We provide a variety of enhanced video services on a monthly recurring basis to our customers. Depending on geographical market availability, our video services range from limited basic service to advanced digital TV, which includes several plans each with hundreds of local, national music channels including premium and pay-per-view channels as well as video-on-demand service. Certain customers may also subscribe to our advanced video services, which consist of high-definition TV, digital video recorders (DVR) and Whole Home DVR. Our Whole Home DVR allows customers the ability to watch recorded shows on any TV in the house, record multiple shows at one time and utilize an intuitive on-screen guide and user interface. Video subscribers also have access to our TV Everywhere service which allows subscriber access to full episodes of available shows, movies and live screens using a computer or mobile device. We also receive monthly recurring revenue from our subscribers for providing commercial TV programming in competition with cable television services (CATV), satellite dish TV and off-air TV service providers. Customers may generally cancel their subscriptions at any time without penalty. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized over a one-month service period as the subscription services are delivered. Other optional services purchased by the customer are generally accounted for as a distinct performance obligation when purchased and revenue is recognized when the service is provided.

 

Data Service – We provide high speed Internet to business and residential customers depending on the nature of the network facilities that are available, the level of service selected and the location. Our revenue is earned based on the offering of various flat packages based on the level of service, data speeds and features. We also provide e-mail and managed services, such as web hosting and design, on-line file back up and on-line file storage. Data customers may generally cancel their subscriptions at any time without penalty. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized over a one-month service period as the subscription services are delivered. Other optional services purchased by the customer are generally accounted for as a distinct performance obligation when purchased and revenue is recognized when the service is provided.

 

Directory – Our directory publishing revenue in our telephone directories recurs monthly and is recognized as revenue on a monthly basis.

 

Other Contracted Revenue - Managed services and certain other data customers include advanced fiber-delivered communications and managed information technology solutions to mainly business customers, as well as high-capacity last-mile data connectivity services to wireless and wireline carriers. Services are primarily offered on a subscription basis with a contractually specified and non-cancelable service period. The non-cancelable contract terms for these customers generally range from three to ten years. Each subscription service provided is accounted for as a distinct performance obligation and revenue is recognized ratably over the contract period as the subscription services are delivered. These services are billed as monthly recurring charges to customers.

 

Other – We also generate revenue from the sales, service and installation of CPE and other services. Sales and service of CPE are billed and recognized into revenue once the sale or service is complete or delivered. These sales and services are generally short-term in nature and are completed within one month. Other revenues are immaterial to our total revenues.

 

Subsidy and Other Revenue outside the Scope of ASC 606 – We receive subsidies from governmental entities to operate and expand our advanced fiber networks. In addition, we have revenue from leasing arrangements. Both of these revenue streams are outside of the scope of ASC 606.

 

Interstate access rates are established by a nationwide pooling of companies known as NECA. The FCC established NECA in 1983 to develop and administer interstate access service rates, terms, and conditions. Revenues are pooled and redistributed based on a company's actual or average costs. There has been a change in the composition of interstate access charges in recent years, shifting more of the charges to the end user and reducing the amount of access charges paid by the Interexchange Carriers (IXC’s). We believe this trend will continue.

 

Intrastate access rates are filed with state regulatory commissions in Minnesota and Iowa.

 

The Company currently receives funding based on the Alternative Connect America Cost Model (A-CAM) as described below, except for Scott-Rice Telephone Co. (Scott-Rice), which receives funding from the Federal Universal Service Fund (FUSF). Scott-Rice’s settlements from the pools are based on nationwide average schedules, which includes the pooling and redistribution of revenues based on a company’s actual or average costs as described below.

 

A-CAM

 

As described above, with the exception of Scott-Rice, the remainder of our companies receive funding from A-CAM.

 

Per the FCC Public Notice DA 19-115, the Company receives A-CAM support and has corresponding service deployment obligations under that program. The Company annually receives (i) $596,084 for its Iowa operations and (ii) $8,354,481 for its Minnesota operations. The Company will receive the A-CAM support for a period of 10 years, which started in 2019. The Company uses the funding that it receives through the A-CAM program to meet its defined broadband build-out obligations, which the Company is currently completing.

 

On September 29, 2023, Nuvera announced that it had notified the FCC that the Company had decided to remain on the current A-CAM funding, rather than moving to the Enhanced A-CAM (E-ACAM) program that the FCC introduced earlier in 2023. A-CAM and E-ACAM are FCC administered programs to subsidize the deployment of broadband to rural areas. E-ACAM is a successor to this program which requires participating carriers to offer broadband and voice services at speeds of 100/20 Mbps or faster to all E-ACAM required locations within its study area. Broadband providers were required to choose one of the two funding options and notify the FCC by September 29, 2023.

Accounts Receivable, Contract Assets and Contract Liabilities

 

The following table provides information about our receivables, contracts assets and contract liabilities from revenue contracts with our customers:

 

 

June 30,

2024

 

December 31,

2023

   
           

Accounts receivable, net - beginning balance

$

1,966,012

 

$

1,477,692

Accounts receivable, net - ending balance

 

1,769,009

 

 

1,966,012

 

 

 

 

 

 

Contract assets - beginning balance

 

1,458,631

   

794,193

Contract assets - ending balance

 

1,489,265

 

 

1,458,631

           

Contract liabilities - beginning balance

 

551,995

 

 

626,306

Contract liabilities - ending balance

 

395,570

   

551,995

 

Accounts Receivable

 

A receivable is recognized in the period the Company provides goods and services when the Company’s right to consideration is unconditional. Payment terms on invoiced amounts are generally 30-60 days.

 

Contract Assets

 

Contract assets include costs that are incremental to the acquisition of a contract. Incremental costs are those that result directly from obtaining a contract or costs that would not have been incurred if the contract had not been obtained, which primarily relates to sales commissions. We defer and amortize these costs over the expected customer life as the contract obligations are satisfied. We determined that the expected customer life is the expected period of benefit as the commission on the renewal contract is commensurate with the commission on the initial contract. During the quarters ended June 30, 2024, and 2023, the Company recognized expenses of $163,880 and $108,985, respectively, related to deferred contact acquisition costs. During the six months ended June 30, 2024, and 2023 the Company recognized expenses of $322,987 and $199,736, respectively, related to deferred contact acquisition costs. Short-term contact assets are included in current assets under prepaid expenses and other current assets. Long-term contract assets are included in investments and other assets under other assets.

 

Contract Liabilities

 

Contract liabilities include deferred revenues related to advanced payments for services and nonrefundable, upfront service activation and set-up fees, which are generally deferred. In addition, contract liabilities include customer deposits that are not recognized as revenue but are instead returned to the customer after a holding period. Short-term contract liabilities include deferred revenues for advanced payments for managed services and other long-term contracts. This includes the current portion of the deferred revenues that will be recognized monthly within one year. Short-term contract liabilities are included in current liabilities under other accrued liabilities. Long-term contract liabilities include deferred revenues for advanced payments for managed services and other long-term contracts. This includes the portion longer than one year and the corresponding deferred revenues are recognized as revenue on a monthly basis based on the term of the contract. Long-term contract liabilities are included in noncurrent liabilities under other accrued liabilities.

 

During the three months ended June 30, 2024, and 2023, the Company recognized revenues of $72,930 and $61,779, respectively, related to deferred revenues. During the six months ended June 30, 2024, and 2023, the Company recognized revenues of $237,858 and $248,418, respectively, related to deferred revenues.

 

Performance Obligations

 

ASC 606, Revenue from Contracts with Customers, requires that the Company disclose the aggregate amount of the transaction price that is allocated to remaining performance obligations that are unsatisfied as of June 30, 2024. The guidance provides certain practical expedients that limit this requirement. The service revenue contracts of the Company meet the following practical expedients provided by ASC 606:

 

1.

 The performance obligation is part of a contract that has an original expected duration of one year or less.

 

 

2.

 Revenue is recognized from the satisfaction of the performance obligations in the amount billable to the customer in accordance with ASC 606-10-55-18.

 

The Company has elected these practical expedients. Performance obligations related to our service revenue contracts are generally satisfied over time. For services transferred over time, revenue is recognized based on amounts invoiced to the customer as the Company has concluded that the invoice amount directly corresponds with the value of services provided to the customer. Management considers this a faithful depiction of the transfer of control as services are substantially the same and have the same pattern of transfer over the life of the contract. As such, revenue related to unsatisfied performance obligations that will be billed in future periods has not been disclosed.

v3.24.2.u1
Leases
6 Months Ended
Jun. 30, 2024
Disclosure Text Block [Abstract]  
Lessee, Operating Leases [Text Block]

Note 3 – Leases

 

Under FASB’s ASU 2016-02, “Leases,” which, together with its related clarifying ASUs, provided revised guidance for lease accounting and related disclosure requirements and established a right-to-use (ROU) model that requires lessees to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than twelve months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition. The ASU also requires disclosures to allow financial statement users to better understand the amount, timing and uncertainty of cash flows arising from leases. These disclosures include qualitative requirements, providing additional information about the amounts recorded in the financial statements.

 

The following tables include the ROU assets and operating lease liabilities as of June 30, 2024, and December 31, 2023. Short-term operating lease liabilities are included in current liabilities in other accrued liabilities. Long-term operating lease liabilities are included in noncurrent liabilities in other accrued liabilities.

 

Right of Use Assets

 

Balance
June 30, 2024

Balance
December 31, 2023

Operating Lease Right-Of-Use Assets

 

$

1,158,686

 

$

1,348,290

 

Operating Lease Liabilities

Balance
June 30, 2024

Balance
December 31, 2023

Short-Term Operating Lease Liabilities

 

$

214,814

 

 $

352,969

Long-Term Operating Lease Liabilities

 

967,558

 

1,029,910

Total

 

$

1,182,372

 

 $

1,382,879

 

Maturity analysis under these lease agreements are as follows:

 

Maturity Analysis

 Balance
June 30, 2024

2024 (remaining)

 

$

160,573

2025

243,974

2026

 

 

200,777

2027

151,629

2028

 

 

153,824

Thereafter

 

613,091

Total

 

 

1,523,868

Less Imputed interest

 

(341,496)

Present Value of Operating Leases

 

$

1,182,372

 

The following summarizes other information related to leases for the quarter ended June 30, 2024, as follows:

 

Weighted Average Remaining Lease Term (Years)

7.62

Weighted Average Discount Rate

6.32%

 

We amortize our leases over the shorter of the term of the lease or the useful life of the asset. Lease expenses for the three and six months ended June 30, 2024, were $149,337 and $297,333. Lease expenses for the three and six months ended June 30, 2023, were $105,098 and $210,706.

 

v3.24.2.u1
Financial Derivative Instruments and Fair Value Measurements
6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Fair Value Disclosures [Text Block]

Note 4 – Financial Derivative Instruments and Fair Value Measurements

 

We have adopted the rules prescribed under GAAP for our financial assets and liabilities. GAAP includes a fair value hierarchy that is intended to increase consistency and comparability in fair value measurements and related disclosures. The fair value hierarchy is based on inputs to valuation techniques used to measure fair value that is either observable or unobservable. Observable inputs reflect assumptions market participants would use in pricing an asset or liability based on market data obtained from independent sources, while unobservable inputs reflect a reporting entity’s pricing based upon its own market assumptions. The fair value hierarchy consists of the following three levels:

 

Level 1:  

Inputs are quoted prices in active markets for identical assets or liabilities.

   

Level 2:

Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs that are derived principally from or corroborated by observable market data.

   

Level 3:

Inputs are derived from valuation techniques where one or more significant inputs or value drivers are unobservable.

We have used financial derivative instruments to manage our overall cash flow exposure to fluctuations in interest rates. We accounted for derivative instruments in accordance with GAAP that requires derivative instruments to be recorded on the balance sheet at fair value. Changes in fair value of derivative instruments must be recognized in earnings unless specific hedge accounting criteria are met, in which case, the gains and losses are included in other comprehensive income rather than in earnings.

 

We have entered into interest rate swap agreements (IRSAs) with our lender, CoBank, ACB (CoBank) to manage our cash flow exposure to fluctuations in interest rates. These instruments are designated as cash flow hedges and are effective at mitigating the risk of fluctuations on interest rates in the marketplace. Any gains or losses related to changes in the fair value of these derivatives are accounted for as a component of accumulated other comprehensive gain (loss) for as long as the hedge remains effective.

 

The fair value of our IRSAs is discussed in Note 7 – “Interest Rate Swaps”. The fair value of our swap agreements was determined based on Level 2 inputs.

 

The fair value of our Goodwill as discussed in Note 5 – “Goodwill and Intangibles”. The fair value of our Goodwill was determined based on Level 3 inputs.

 

Other Financial Instruments

 

Other Investments - We conducted an evaluation of our investments in all of our investees in connection with the preparation of our audited financial statements as of December 31, 2023. As of June 30, 2024, we believe the carrying value of our investments is not impaired.

 

Debt – We estimate the fair value of our long-term debt based on the discounted future cash flows we expect to pay using current rates of borrowing for similar types of debt. Fair value of the debt approximates carrying value.

 

Other Financial Instruments - Our financial instruments also include cash equivalents, trade accounts receivable and accounts payable where the current carrying amounts approximate fair market value.

v3.24.2.u1
Goodwill and Intangibles
6 Months Ended
Jun. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets Disclosure [Text Block]

Note 5 – Goodwill and Intangibles

 

We account for goodwill and other intangible assets under GAAP. Under GAAP, goodwill and intangible assets with indefinite useful lives are not amortized but are instead tested for impairment (i) on at least an annual basis and (ii) when changes in circumstances indicate that the fair value of goodwill may be below its carrying value. These circumstances include but are not limited to (i) a significant adverse change in the business climate, (ii) unanticipated competition or (iii) an adverse action or assessment by a regulator. Determining impairment involves estimating the fair value of a reporting unit using a combination of (i) the income or discounted cash flow approach and (ii) the market approach that utilizes comparable companies’ data. If the carrying amount of a reporting unit exceeds its fair value, the amount of the impairment loss must be measured. The impairment loss is calculated by comparing the implied fair value of the reporting unit’s goodwill to its carrying amount. In calculating the implied fair value of the reporting unit’s goodwill, the fair value of the reporting unit is allocated to all the assets and liabilities of the reporting unit. The excess of the fair value of a reporting unit over the amount assigned to its other assets and liabilities is the implied value of goodwill. We recognize impairment loss when the carrying amount of goodwill exceeds its implied fair value. Our goodwill totaled $40,603,029 as of June 30, 2024, and December 31, 2023.

 

In 2023 and 2022, we engaged an independent valuation firm to aid in the completion of an annual impairment test for existing goodwill acquired. For 2023 and 2022, the testing resulted in no impairment to goodwill for Scott-Rice and Sleepy Eye Telephone Company and no impairment to goodwill for Hutchinson Telephone Company (HTC) for 2022 as the determined fair value was sufficient to pass the impairment test. For 2023, the testing resulted in an impairment to goodwill for HTC of $9.3 million as the determined fair value was not sufficient to pass the impairment test.

 

Our intangible assets subject to amortization consist of acquired customer relationships, regulatory rights, and trade names. We amortize intangible assets with finite lives over their respective estimated useful lives. Identifiable intangible assets that are subject to amortization are evaluated for impairment. In addition, we periodically reassess the carrying value, useful lives, and classifications of our identifiable intangible assets.

 

The components of our identified intangible assets are as follows:

  

 

 

 

June 30, 2024

 

December 31, 2023

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Useful

 

 

Carrying

 

Accumulated

 

Carrying

 

Accumulated

 

Lives

 

 

Amount

 

Amortization

 

Amount

 

Amortization

Definite-Lived Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers Relationships

14-15 yrs

 

$

  42,878,445

 

$

  32,865,188

 

$

  42,878,445

 

$

  32,053,361

Regulatory Rights

15 yrs

 

 

    4,000,000

 

 

    4,000,000

 

 

    4,000,000

 

 

    4,000,000

Video Franchise

 

 

 

    3,000,000

 

 

       428,580

 

 

    3,000,000

 

 

       214,290

Trade Name

3-5 yrs

 

 

       310,106

 

 

       310,106

 

 

       310,106

 

 

       310,106

Indefinitely-Lived Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Spectrum

 

 

 

       877,814

 

 

-

 

 

       877,814

 

 

-

Total

 

 

$

  51,066,365

 

$

  37,603,874

 

$

  51,066,365

 

$

  36,577,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Identified Intangible Assets

 

 

 

 

 

$

  13,462,491

 

 

 

 

$

  14,488,608

 

Amortization expense related to the definite-lived intangible assets was $1,026,117 and $842,837 for the six months ended June 30, 2024, and 2023. Amortization expense for the remaining six months of 2024 and the five years subsequent to 2024 is estimated to be:

 

• (July 1 – December 31)

$

1,026,117

•  2025

$

2,047,312

•  2026

$

2,042,389

•  2027

$

1,335,247

•  2028

$

1,335,247

•  2029

$

1,335,247

 

v3.24.2.u1
Secured Credit Facility
6 Months Ended
Jun. 30, 2024
Secured Credit Facility Abstract  
Secured Credit Facility [Text Block]

Note 6 – Secured Credit Facility

 

On June 21, 2024, Nuvera and CoBank entered into (i) an Agreement Regarding Amendments to Loan Documents and (ii) an Amended and Restated Revolving Loan Promissory Note. The agreements amended our existing credit facility with CoBank and secured a credit facility in the aggregate principal amount of $180.0 million.

Under the Agreements, among other things, (i) the Company received a $125.0 million term loan to replace existing debt, (ii) a $25.0 million delayed draw term loan, (iii) the Company’s revolving loan was decreased from $40.0 million to $30.0 million, (iv) the maturity dates of the term loans and revolving loan were set at June 21, 2029, and (v) the Company’s operating subsidiaries agreed to extend their previous guarantees, security interests and mortgages to cover the increased amount of the credit facility. The financing was secured to facilitate the Company’s advanced fiber-build plans announced on December 15, 2021. Refer to the Company’s 8-K filing with the SEC on June 25, 2024, for further details regarding the credit agreements with CoBank.

 

On December 21, 2023, Nuvera and CoBank entered into (i) an Agreement Regarding Amendments to Loan Documents and (ii) an Amended and Restated Revolving Loan Promissory Note. The agreements amended our existing credit facility with CoBank and increased the Company’s existing credit facility from an aggregate principal amount of $130.0 million to $140.0 million. Under the Agreements, among other things, (i) the Company’s revolving loan was increased from $30.0 million to $40.0 million and (ii) the Company’s operating subsidiaries agreed to extend their previous guarantees, security interests and mortgages to cover the increased amount of the revolving note. The financing was secured to facilitate the Company’s advanced fiber-build plans announced on December 15, 2021. Refer to the Company’s 8-K filing with the SEC on December 21, 2023, for further details regarding the credit agreements with CoBank.

 

Under the credit agreement, the Company and its respective subsidiaries have entered into security agreements under which substantially all the assets of Nuvera and its respective subsidiaries have been pledged to CoBank as collateral. In addition, Nuvera and its respective subsidiaries have guaranteed all the obligations under the credit facility. The credit agreement contains certain customary events of default, which include failure to make payments when due, the material inaccuracy of representations or warranties, failure to observe or perform certain covenants, cross-defaults, bankruptcy and insolvency-related events, certain judgments, certain ERISA-related events, or a change in control (as defined in the credit agreement).

 

New Credit Agreement:

 

 

TERM A-1 LOAN - $125,000,000 term note with interest payable quarterly. The final maturity date of this note is June 21, 2029. Eight quarterly principal payments of $781,250 are due commencing June 30, 2026, through March 31, 2028, and four quarterly principal payments of $1,562,500 commencing on June 30, 2028, through maturity date. A final balloon payment of $112,500,000 is due at maturity of this note on June 21, 2029.

 

 

DELAYED DRAW TERM LOAN - $25,000,000 Delayed Draw Term Loan with interest on any outstanding amounts payable quarterly. The final maturity date of this loan is June 21, 2029. Eight quarterly principal payments of 0.625% of the outstanding loan balance are due commencing June 30, 2026, through March 31, 2028, and four quarterly principal payments of 1.250% of the outstanding loan balance commencing on June 30, 2028, through maturity date. A final balloon payment of the balance of the Delayed Draw Term Loan is due at maturity of this note on June 21, 2029. We currently have drawn $0 on this Delayed Draw Term Loan as of June 30, 2024.

 

 

REVOLVING LOAN - $30,000,000 revolving loan with interest payable quarterly. The final maturity date of this note is June 21, 2029. We currently have drawn $7,634,124 on this revolving note as of June 30, 2024.

The term loan borrowings initially bear interest at a “Margin for Base Rate Loans” of 2.75% above the applicable base rate. The margin for base rate loans for term loans increases as our “Leverage Ratio” increases and decreases as our “Leverage Ratio” decreases. The revolving loan borrowings initially bear interest at a “Margin for Base Rate Loans” of 2.75% above the applicable base rate. The margin for base rate loans for revolving loans increases as our “Leverage Ratio” increases and decreases as our “Leverage Ratio” decreases.

 

We generally use variable-rate debt to finance our operations, capital expenditures and acquisitions. These variable-rate debt obligations expose us to variability in interest payments due to changes in interest rates. The terms of our credit facility with CoBank require that we enter into interest rate agreements designed to protect us against fluctuations in interest rates, in an aggregate principal amount and for a duration determined under the credit facility.

 

Under the new credit facility, Nuvera can enter into IRSAs in connection with amounts borrowed from CoBank. In connection with the closing of the new credit facility, the Company “rolled over” its two exiting IRSAs.

 

As described in Note 7 – “Interest Rate Swaps,” on August 1, 2018, we entered into an IRSA with CoBank covering 25 percent of our existing debt balance or $16,137,500 of our aggregate indebtedness to CoBank on August 1, 2018. As of June 30, 2024, our IRSA covered $9,221,900, with a weighted average interest rate of 6.71%.

 

As described in Note 7 – “Interest Rate Swaps,” on August 29, 2019, we entered into a second IRSA with CoBank covering an additional $42,000,000 of our aggregate indebtedness to CoBank on August 29, 2019. As of June 30, 2024, our IRSA covered $25,847,340, with a weighted average interest rate of 5.04%.

 

Our remaining outstanding debt of $97.6 million remains subject to variable interest rates at an effective weighted average interest rate of 9.27%, as of June 30, 2024.

 

As of June 30, 2024 our additional delayed draw term loan of $25.0 million and unused revolving credit facility of $22.4 million are subject to an unused commitment fee of 0.50% annually, until drawn. Once drawn, this debt would be subject to an effective weighted average interest rate based on current rate of interest in effect at the time.

 

Our loan agreements include restrictions on our ability to pay cash dividends to our stockholders. However, we are allowed to pay dividends in an amount up to $3,000,000 in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 4.25:1.00 or less. In addition, we are allowed to pay dividends in an unlimited amount in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 3.50:1.00 or less. Our current Total Leverage Ratio as of June 30, 2024, was 5.10. Our maximum Total Leverage Ratio under the new loan facility is 6.00:1.00.

 

Our credit facility requires us to comply with specified financial ratios and tests. These financial ratios include Total Leverage Ratio, debt service coverage ratio and equity to total assets ratio. On June 30, 2024, we were in compliance with all the stipulated financial ratios in our loan agreements.

 

There are security and loan agreements underlying our current CoBank credit facility that contain restrictions on our distributions to stockholders and investment in, or loans, to others. Also, our credit facility contains restrictions that, among other things, limits or restricts our ability to enter into guarantees and contingent liabilities, incur additional debt, issue stock, transact asset sales, transfers, or dispositions, and engage in mergers and acquisitions, without CoBank approval.

v3.24.2.u1
Interest Rate Swaps
6 Months Ended
Jun. 30, 2024
Disclosure Text Block Supplement [Abstract]  
Financial Instruments Disclosure [Text Block]

Note 7 – Interest Rate Swaps

 

We assess interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely affect expected future cash flows and by evaluating hedging opportunities.

 

We generally use variable-rate debt to finance our operations, capital expenditures and acquisitions. These variable-rate debt obligations expose us to variability in interest payments due to changes in interest rates. The terms of our credit facility with CoBank required that we enter into interest rate agreements designed to protect us against fluctuations in interest rates, in an aggregate principal amount and for a duration determined under the credit facility.

 

Under the new credit facility, Nuvera can enter into IRSAs in connection with amounts borrowed from CoBank. In connection with the closing of the credit facility, the Company “rolled over” its two exiting IRSAs.

 

To meet this objective, we have entered into an IRSA with CoBank covering 25 percent of our then existing outstanding debt balance or $16,137,500 of our aggregate indebtedness to CoBank on August 1, 2018. The swap effectively locked in the interest rate on 25 percent of our variable-rate debt through July 2025. Under this IRSA, we have changed the variable-rate cash flow exposure on the debt obligations to fixed cash flows. Under the terms of the IRSA, we pay a fixed contractual interest rate and (i) make an additional payment if the Secured Overnight Financing Rate (SOFR) variable rate payment is below a contractual rate or (ii) receive a payment if the SOFR variable rate payment is above the contractual rate.

 

On August 29, 2019, we entered into a second IRSA with CoBank covering an additional $42,000,000 of our then aggregate indebtedness to CoBank on August 29, 2019. The swap effectively locked in a significant portion of our variable-rate debt through July 2025. Under this IRSA, we have changed the variable rate cash flow exposure on the debt obligations to fixed cash flows. Under the terms of the IRSA, we pay a fixed contractual interest rate and (i) make an additional payment if the SOFR variable rate payment is below a contractual rate or (ii) receive a payment if the SOFR variable rate payment is above the contractual rate.

 

Each month, we make interest payments to CoBank under its loan agreements based on the current applicable SOFR plus the contractual SOFR margin then in effect with respect to the loan, without reflecting our IRSAs. At the end of each calendar month, CoBank adjusts our aggregate interest payments based on the difference, if any, between the amounts paid by us during the month and the current effective interest rate. Net interest payments are reported in our consolidated income statement as interest expense.

 

Our IRSAs under our credit facilities both qualify as cash flow hedges for accounting purposes under GAAP. We reflect the effect of these hedging transactions in the financial statements. The unrealized gain/loss is reported in other comprehensive income. If we terminate our IRSAs, the cumulative change in fair value at the date of termination would be reclassified from accumulated other comprehensive gain (loss), which is classified in stockholders’ equity, into earnings on the consolidated statements of income.

 

The fair value of the Company’s IRSAs was determined based on valuations received from CoBank and were based on the present value of expected future cash flows using discount rates appropriate with the terms of the IRSAs. The fair value indicates an estimated amount we would be required to pay if the contracts were canceled or transferred to other parties. On June 30, 2024, the fair value asset of these swaps was $1,119,663, which has been recorded net of deferred tax of $319,552, resulting in the $800,111 in the accumulated other comprehensive income gain. On June 30, 2023, the fair value asset of these swaps was $2,116,820, which has been recorded net of deferred tax of $604,140, resulting in the $1,512,680 in accumulated other comprehensive income gain.

v3.24.2.u1
Other Investments
6 Months Ended
Jun. 30, 2024
Other Investments [Abstract]  
Other Investments [Text Block]

Note 8 – Other Investments 

 

We are a co-investor with other communication companies in several partnerships and limited liability companies. These joint ventures make it possible to offer services to customers, including digital video services and fiber transport services that we would have difficulty offering on our own. These joint ventures also make it possible to invest in modern technologies with a lower level of financial risk. We use the equity method of accounting for these investments that reflects original cost and recognition of our share of the net income or losses from the respective operations. See Note 11 – “Segment Information” for a listing of our investments.

 

In 2023, Nuvera recognized a gain of $4,060,775, net of escrow true ups, after the sale, in book value in connection with the sale of the FiberComm, LC (Fibercomm) investment. In 2024, Nuvera recognized a loss of $242,257 with the settlement of the escrow account for Fibercomm.

 

The FASB requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. However, an entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment of the same issuer. As of June 30, 2024, and 2023, respectively, the Company had not recorded any other gains or losses on our investments.

v3.24.2.u1
Guarantees
6 Months Ended
Jun. 30, 2024
Guarantees [Abstract]  
Guarantees [Text Block]

Note 9 – Guarantees

 

On March 31, 2023, Nuvera and the other owners of FiberComm sold 100% of their investment in FiberComm to ImOn Communications, LLC. FiberComm has been providing high quality Internet and voice services to businesses in the Sioux City, Iowa market for over 20 years. Nuvera owned a 20% interest in FiberComm through its wholly owned subsidiary Peoples Telephone Company (PTC). Nuvera announced the execution of the FiberComm sale agreement in January 2023.

Prior to the sale of Nuvera’s equity investment in FiberComm, Nuvera had guaranteed a portion of a ten-year loan owed by FiberComm, set to mature on April 30, 2026. On March 31, 2023, upon closing of the sale, the loan was paid and Nuvera was released from their guarantee of loan.

v3.24.2.u1
Incentive and Retirement Plans
6 Months Ended
Jun. 30, 2024
Retirement Benefits [Abstract]  
Retirement Benefits [Text Block]

Note 10 – Incentive and Retirement Plans

 

In 2006, we implemented an Employee Incentive Plan for employees other than executive officers and a Management Incentive Plan for executive officers (collectively the 2006 Plan). In 2015, our BOD adopted, and our shareholders approved our 2015 Employee Stock Plan (2015 Plan), which permits the issuance of up to 200,000 shares of our Common Stock in stock awards for performance under the 2006 Plan. Each qualified employee of the Company may elect to receive up to 50% of their incentive compensation in Company Common Stock in lieu of cash. Each Company executive officer is required to receive 50% of their incentive compensation earned in Company Common Stock in lieu of cash. As of June 30, 2024, 148,877 shares remain available to be issued under the 2015 Plan.

v3.24.2.u1
Segment Information
6 Months Ended
Jun. 30, 2024
Segment Reporting [Abstract]  
Segment Reporting Disclosure [Text Block]

Note 11 – Segment Information 

 

We operate in the Communications Segment and have no other significant business segments. The Communications Segment consists of voice, data and video communication services delivered to the customer over our advanced fiber communications network. No single customer accounted for a material portion of our consolidated revenues.

 

The Communications Segment operates the following communications companies and has investment ownership interests as follows:

 

Communications Segment  

 

Communications Companies:

 

 

Nuvera Communications, Inc., the parent company.

 

 

Hutchinson Telephone Company, a wholly owned subsidiary of Nuvera.

 

 

Peoples Telephone Company, a wholly owned subsidiary of Nuvera.

 

 

Scott-Rice Telephone Co., a wholly owned subsidiary of Nuvera.

 

 

Sleepy Eye Telephone Company, a wholly owned subsidiary of Nuvera.

 

 

Western Telephone Company, a wholly owned subsidiary of Nuvera; and

 

 

Hutchinson Telecommunications, Inc., a wholly owned subsidiary of HTC, located in Litchfield and Glencoe, Minnesota.

Our investments and interests in the following entities include some management responsibilities:

 

 

Broadband Visions, LLC (BBV) – 24.30% subsidiary equity ownership interest. BBV provides video headend and Internet services.

 

 

Independent Emergency Services, LLC (IES) – 14.29% subsidiary equity ownership interest. IES is a provider of E-911 services to the State of Minnesota as well as a number of counties located in Minnesota; and

 

 

Fiber Minnesota, LLC (FM) – 7.64% subsidiary equity ownership interest. FM is a Minnesota state-wide network that provides connectivity for regional businesses.

v3.24.2.u1
Commitments and Contingencies
6 Months Ended
Jun. 30, 2024
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingencies Disclosure [Text Block]

Note 12 – Commitments and Contingencies

 

On December 15, 2021, the Company announced plans for a fiber network initiative. The Company has made commitments to purchase materials and entered into contracts with various parties to successfully build this next-generation fiber network. As of June 30, 2024, the Company had outstanding contract amounts of approximately $16.2 million, with estimated completions of approximately $10.0 million in 2024 and $6.2 million in 2025.

 

We are involved in certain contractual disputes in the ordinary course of business. We do not believe the ultimate resolution of any of these existing matters will have a material adverse effect on our financial position, results of operations or cash flows.

 

Our capital budget for 2024 is approximately $41.1 million and will be financed through internally generated funds and our credit facility with CoBank debt financing.

v3.24.2.u1
Broadband Grants
6 Months Ended
Jun. 30, 2024
Broadband Grants Abstract  
Broadband Grants [TextBlock]

Note 13 – Broadband Grants

 

On March 5, 2024, the Company was awarded a grant from the Minnesota Department of Employment and Economic Development (DEED). This Low-Density Broadband grant will provide up to 75% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities in the Company’s service area. The Company is eligible to receive $1,884,429 of approximately $2,512,572 total project costs. The Company will provide the remaining 25% of the matching funds. The Company has not received any funds for this project as of June 30, 2024.

In 2023, the Company was awarded a grant from Redwood County under the Community Development Block Grant administered by the Southwest Minnesota Housing Partnership. The grant was to be used to build broadband fiber to residential customers in areas that qualify as low to moderate income. The Company was awarded $1,559,643 to complete this project. The Company has received $1,559,643 for this project as of June 30, 2024.

On December 8, 2022, the Company was awarded four broadband grants from the DEED. The grants will provide up to 45.0% to 50.0% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities and businesses in the Company’s service area. The Company is eligible to receive $8,594,688 of approximately $18,139,749 total project costs. The Company will provide the remaining 50.0% to 55.0% matching funds. Construction and expenditures for these projects began in the spring of 2023. The Company has received $223,213 for these projects as of June 30, 2024.

 

In 2022, the Company was awarded two separate county grants from Nicollet County and Goodhue County to cover costs of building fiber connections to homes and businesses for improved high-speed Internet in unserved and underserved communities. The Company was initially eligible to receive up to $2,139,562 to complete these projects. The Company has received $1,345,855 for these projects as of June 30, 2024. The Goodhue County project was completed under budget and the Company is now eligible to receive up to $2,088,485 to complete these projects.

On January 29, 2021, the Company was awarded five broadband grants from the DEED. The grants will provide up to 35.4% of the total cost of building fiber connections to homes and businesses for improved high-speed Internet in unserved or underserved communities and businesses in the Company’s service area. The Company is eligible to receive $1,918,037 of the approximately $5,419,617 total project costs. The Company will provide the remaining 64.6% matching funds. Construction and expenditures for these projects began in the spring of 2021. The Company has received $1,918,037 for these projects as of June 30, 2024.

v3.24.2.u1
Stock Based Compensation
6 Months Ended
Jun. 30, 2024
Share-Based Payment Arrangement [Abstract]  
Share-Based Payment Arrangement [Text Block]

Note 14 – Stock Based Compensation

 

The Company’s 2017 Omnibus Stock Plan (2017 OSP) was adopted by the Company’s BOD on February 24, 2017, and approved by the Company’s shareholders at the May 25, 2017, Annual Meeting of Shareholders. The 2017 OSP enables the Company to grant stock incentive awards to current and new employees, including officers, and to Board members and service providers. The 2017 OSP permits stock incentive awards in the form of Options (incentive and non-qualified), stock appreciation rights, restricted stock, restricted stock units (RSUs), performance stock, performance units, and other awards in stock or cash. The 2017 OSP permits the issuance of up to 625,000 shares of our Common Stock in any of the above stock awards. As of June 30, 2024, 47,499 shares remain available for future grant under the 2017 OSP.

 

Starting in 2017, our BOD and Compensation Committee granted RSU awards to the Company’s executive officers under the 2017 OSP. We recognize share-based compensation expense for these RSUs over the vesting period of the RSUs, which is determined by our BOD. Forfeitures of RSUs are accounted for as they occur. Each executive officer was eligible to receive time-based RSUs and performance based RSUs. The time-based RSUs are computed as a percentage of the executive officer’s base salary based on the closing price of Company common stock on a date set by the BOD, and vest over a three-year period, subject to the executive officer being employed by the Company on the vesting date. The performance based RSUs are also computed as a percentage of the executive officer’s base salary based on the closing price of Company common stock on a date set by the BOD and vest over a three-year period based on the Company attaining an average Return on Invested Capital (ROIC) over that three-year period. The ROIC target is set by the BOD. Executive officers may earn more or fewer performance based RSUs based on if the actual ROIC achieved over the time period is more or less than target. Upon vesting of either time-based or performance based RSUs, the executive officers are issued Common Stock in exchange for the RSUs.

 

RSUs currently issued, exercised, or forfeited is as follows:

 

     

Targeted

 

Closing

   
 

Time-Based

 

Performance-Based

 

Stock

 

Vesting

 

RSU's

 

RSU's

 

Price

 

Date

Balance at December 31, 2022

                    3,364

 

                    4,701

 

 

 

 

 

 Forfeited

                     (516)

 

                     (923)

         

 Exercised

                  (2,848)

 

                  (3,778)

 

$

10.48

 

12/31/2023

Balance at December 31, 2023

0

 

-

         

 Forfeited

-

 

-

 

 

     

 Exercised

-
 

-

         

Balance at June 30, 2024

0

 

0

     

 

 

 

Option Awards

 

In 2022, after considerable study, discussion and interaction with our consultants, the Compensation Committee decided to replace RSUs with non-qualified stock Options (Options). The Compensation Committee believes that grants of Options more directly align management long-term equity compensation with increased shareholder value creation at a time when the Company is engaged in significant investment and transformation as part of its long-term strategy. The Compensation Committee also determined to extend the grant of Options to include Named Executive Officers, senior employee directors and other employee directors as key members of the Company leadership team and contributors of our overall success.

 

As previously disclosed, the number of Options awarded was computed as a percentage of the employee’s base salary using a Black-Scholes formula using an exercise price equal to the closing price of Company common stock of $11.00 on March 28, 2024, $14.70 on March 31, 2023, and $21.20 on April 11, 2022. The 2024 Options will vest one-third each on March 31, 2025, 2026 and 2027. The 2023 Options will vest one-third each on March 31, 2024, 2025 and 2026. The 2022 Options will vest one-third each on April 11, 2023, 2024 and 2025.

 

     

Closing

   
 

 

 

Stock

 

Vesting

 

Options

 

Price

 

Date

Balance at December 31, 2021

-

 

 

     

 Issued

40,577

 

$

21.20

 

4/11/2023

 Issued

          40,583

 

$

21.20

 

4/11/2024

 Issued

          40,583

 

$

21.20

 

4/11/2025

Balance at December 31, 2022

121,743

 

 

 

 

 

 Issued

51,431

 

$

14.70

 

3/31/2024

 Issued

          51,431

 

$

14.70

 

3/31/2025

 Issued

          51,432

 

$

14.70

 

3/31/2026

Balance at March 31, 2023

276,037

 

 

 

 

 

 Issued

          35,817

 

$

11.00

 

3/28/2025

 Issued

          35,818

 

$

11.00

 

3/28/2026

 Issued

          35,818

 

$

11.00

 

3/28/2027

Balance at June 31, 2024

383,490

 

 

 

 

 

 

The grant date fair value of employee stock Option awards is determined using the Black Scholes Option-pricing model. The following assumptions were used during the following periods:

 

2024 Grants

2023 Grants

2022 Grants

Exercise Price

$

11.00

 

$

14.70

 

$

21.20

Risk-Free Rate of Interest

3.866%

2.957%

1.515%

Expected Term (Years)

 

10

 

 

10

 

 

10

Expected Stock Price Volatility

36.6%

20.7%

18.1%

Dividend Yield

 

2.11%

 

 

2.83%

 

 

2.44%


The following table summarizes the Company’s exercisable employee stock Option activity under the 2017 OSP, which was approved by the Company’s shareholders, for the following periods:

Weighted

Aggregate

Number of

Weighted

Average

Intrinsic

Shares

Average

Remaining

Value

Excercisable

Exercise Price

Term (Years)

(in Thousands)

Outstanding as of December 31, 2021

-

 

$

-  

 

-

 

$

-

  Granted

121,743

21.20

8.03

-

  Forfeited

-

 

 

-  

 

-

 

 

-

Outstanding as of December 31, 2022

121,743

$

21.20

8.03

$

-

  Granted

154,294

 

 

14.70

 

9.00

 

 

-

  Forfeited

-

 

                 -  

-

 

-

Outstanding as of December 31, 2023

276,037

 

$

17.57

 

8.58

 

$

-

  Granted

107,453

11.00

10.00

-

  Forfeited

-

 

 

-

 

-

 

 

-

Outstanding as of June 30, 2024

383,490

$

15.73

8.98

$

-

Exercisable as of June 30, 2024

132,591

 

$

15.73

 

8.98

 

$

-


The Options had no intrinsic value as of June 30, 2024.

The weighted average grant date fair value per share for employee stock and non-employee Option grants issued on March 28, 2024, was $4.34. The weighted average grant date fair value per share for employee stock and non-employee stock Option grants issued on March 31, 2023, was $2.90. The weighted average grant date fair value per share for employee stock and non-employee Option grants issued on April 11, 2022, was $3.24. As of June 30, 2024, the total unrecognized compensation related to unvested employee and non-employee stock Option awards granted was $791,039, which the Company expects to recognize over a weighted-average period of approximately 2.16 years. As of December 31, 2023, the total unrecognized compensation related to unvested employee and non-employee stock Option awards granted was $503,254, which the Company expects to recognize over a weighted-average period of approximately 1.93 years.

On March 13, 2023, the Company Board adopted changes to the Nuvera Communications, Inc. 2017 OSP. Most of the changes eliminate language specific to the requirements and limitations on grants under Internal Revenue Code Section162 (m), which has been repealed by Congress. This includes provisions related to “Performance-Based Exception” in several sections of the 2017 OSP. The Board also increased the limit on annual grants from 50,000 to 100,000 shares per participant and eliminated separate provisions on new-hire stock grants and cash-based grants. The Board also made minor changes to other sections of the 2017 OSP. The Board did not increase the number of shares authorized for issuance under the 2017 OSP or change the terms of eligibility for participants under the 2017 OSP. The foregoing description of the changes to the 2017 OSP does not purport to be complete and is qualified in its entirety by reference to the full text of the 2017 OSP, as amended, which is filed as Exhibit 10.12 to the 2022 Annual Report on Form 10-K and is incorporated by reference.

v3.24.2.u1
Subsequent Events
6 Months Ended
Jun. 30, 2024
Subsequent Events [Abstract]  
Subsequent Events [Text Block]

Note 15 – Subsequent Events

 

We have evaluated and disclosed subsequent events through the filing date of this Quarterly Report on Form 10-Q.

v3.24.2.u1
Accounting Policies, by Policy (Policies)
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Revenue [Policy Text Block]

Revenue Recognition

See Note 2 – “Revenue Recognition” for a discussion of our revenue recognition policies.

Cost of Goods and Service [Policy Text Block]

Cost of Services (excluding depreciation and amortization)

Cost of services (excluding depreciation and amortization expense) includes all costs related to the delivery of communication services and products. These operating costs include all costs of performing services and providing related products including engineering, network monitoring and transportation costs.

Selling, General and Administrative Expenses, Policy [Policy Text Block]

Selling, General and Administrative Expenses

Selling, general and administrative expenses include direct and indirect selling expenses, customer service, billing and collections, advertising and all other general and administrative costs associated our operations.

Depreciation, Depletion, and Amortization [Policy Text Block]

Depreciation and Amortization Expense

We use the group life method (mass asset accounting) to depreciate the assets of our communications companies. Communications plant acquired in a given year is grouped into similar categories and depreciated over the remaining estimated useful life of the group. When an asset is retired, both the asset and the accumulated depreciation associated with that asset are removed from the books. Due to rapid changes in technology, selecting the estimated economic life of communications plant and equipment requires a significant amount of judgment. We periodically review data on expected utilization of new equipment, asset retirement activity and net salvage values to determine adjustments to our depreciation rates. We have not made any significant changes to the lives of our assets in the two-year period ended June 30, 2024. Depreciation expense was $7,777,678 and $6,578,644 for the six months ended June 30, 2024, and 2023. The increase in depreciation expense was primarily due to an increase in our fiber-to-the-premise (FTTP) network to aid in our transition to a new advanced FTTP network, reflecting our continual investment in technology and infrastructure in order to meet our customers’ demands for our products and services. We amortize our definite-lived intangible assets over their estimated useful lives. Identifiable intangible assets that are subject to amortization are evaluated for impairment.

 

Grant money received from governmental entities for reimbursement of capital expenditures is accounted for as a reduction from the cost of the asset. As the grant was to be used in the Company’s regulated network, the Company accounts for this funding as aid to construction as outlined in the Federal Communications Commission (FCC) Part 32 “Uniform System of Accounts for Telecommunications Companies.” The resulting balance sheet presentation reflects the Company’s net investment in the assets in property, plant, and equipment. Depreciation is calculated and recorded based on the reduced cost of the investment therefore the impact of prior grants received is reflected in earnings as a reduction in depreciation. Grant funds are shown as inflows in the financing activities section of the statement of cash flows.

Income Tax, Policy [Policy Text Block]

Income Taxes

The provision for income taxes consists of an amount for taxes currently payable and a provision for tax consequences deferred to future periods. Deferred income taxes are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities, and their respective tax basis. Significant components of our deferred taxes arise from differences (i) in the basis of property, plant, and equipment due to the use of accelerated depreciation methods for tax purposes, as well as (ii) in partnership investments and intangible assets due to the difference between book and tax basis. Our effective income tax rate is normally higher than the United States tax rate due to state income taxes and permanent differences.

We account for income taxes in accordance with GAAP, which requires an asset and liability approach to financial accounting and reporting for income taxes. As required by GAAP, we recognize the financial statement benefit of a tax position only after determining that the relevant tax authority would more-likely-than-not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

As of June 30, 2024, and December 31, 2023, we had $0 of unrecognized tax benefits that if recognized would affect the tax rate. We do not expect the total amount of unrecognized tax benefits to materially change over the next twelve months.

We are primarily subject to United States, Minnesota, Iowa, Nebraska, North Dakota, and Wisconsin income taxes. Tax years subsequent to 2019 remain open to examination by federal and state tax authorities. Our policy is to recognize interest and penalties related to income tax matters as income tax expense. As of June 30, 2024, and December 31, 2023, we had $0 of interest or penalties accrued that related to income tax matters.

 

Earnings Per Share, Policy [Policy Text Block]

Earnings and Dividends Per Share

The basic and diluted net income per share is calculated as follows:

 

 

Three Months Ended

  June 30, 2024

 

Three Months Ended

  June 30, 2023

 

Six Months Ended

  June 30, 2024

 

Six Months Ended

  June 30, 2023

       
 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

                                               

Net Income

$

(433,516)

 

$

(433,516)

 

$

349,428

 

$

349,428

 

$

302,469

 

$

302,469

 

$

4,670,987

 

$

4,670,987

                                               

Weighted-average

common shares

outstanding

 

5,163,476

 

 

5,315,827

 

 

5,117,342

 

 

5,178,323

 

 

5,148,342

 

 

5,286,303

 

 

5,106,220

 

 

5,157,569

                                               

Net income per share

$

(0.08)

 

$

(0.08)

 

$

0.07

 

$

0.07

 

$

0.06

 

$

0.06

 

$

0.91

 

$

0.91

The weighted-average shares outstanding, basic, and diluted, are calculate as follows:

Three Months Ended

  June 30, 2024

Three Months Ended

  June 30, 2023

Six Months Ended

  June 30, 2024

Six Months Ended

  June 30, 2023

Basic

Diluted

Basic

Diluted

Basic

Diluted

Basic

Diluted

Weighted-average common
shares outstanding

5,163,476

 

5,163,476

 

5,117,342

 

5,117,342

 

5,148,342

 

5,148,342

 

5,106,220

 

5,106,220

Dilutive RSU's/Options

-

 

152,351

 

-

 

60,981

 

-

 

137,961

 

-

 

51,349

Weighted-average common
shares outstanding

5,163,476

 

5,315,827

 

5,117,342

 

5,178,323

 

5,148,342

 

5,286,303

 

5,106,220

 

5,157,569

Nuvera’s Board of Directors (BOD) reviews quarterly dividend declarations based on our anticipated earnings, capital requirements and our operating and financial conditions.

New Accounting Pronouncements, Policy [Policy Text Block]

Recent Accounting Developments

In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, to enhance the transparency and decision usefulness of income tax disclosures. The amendments in ASU 2023-09 provide improvements primarily related to the rate reconciliation and incomes taxes paid information included in income tax disclosures. The Company would be required to disclose additional information regarding reconciling items equal to or greater than five percent of the amount computed by multiplying pretax income (loss) by the applicable statutory tax rate. Similarly, the Company would be required to disclose income taxes paid (net of refunds received) equal to or greater than five percent of total income taxes paid (net of refunds received). The amendments in ASU 2023-09 are effective January 1, 2025, including interim periods. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The Company will evaluate the impact of ASU 2023-09 on its financial statements.

We have implemented all new, applicable accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

We have reviewed all other significant newly issued accounting pronouncements and determined that they are either not applicable to our business or that no material effect is expected on our financial position and results of operations.

v3.24.2.u1
Basis of Presentation and Consolidation (Tables)
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
 

Three Months Ended

  June 30, 2024

 

Three Months Ended

  June 30, 2023

 

Six Months Ended

  June 30, 2024

 

Six Months Ended

  June 30, 2023

       
 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

 

Basic

 

Diluted

                                               

Net Income

$

(433,516)

 

$

(433,516)

 

$

349,428

 

$

349,428

 

$

302,469

 

$

302,469

 

$

4,670,987

 

$

4,670,987

                                               

Weighted-average

common shares

outstanding

 

5,163,476

 

 

5,315,827

 

 

5,117,342

 

 

5,178,323

 

 

5,148,342

 

 

5,286,303

 

 

5,106,220

 

 

5,157,569

                                               

Net income per share

$

(0.08)

 

$

(0.08)

 

$

0.07

 

$

0.07

 

$

0.06

 

$

0.06

 

$

0.91

 

$

0.91

Schedule of Weighted Average Number of Shares [Table Text Block]

Three Months Ended

  June 30, 2024

Three Months Ended

  June 30, 2023

Six Months Ended

  June 30, 2024

Six Months Ended

  June 30, 2023

Basic

Diluted

Basic

Diluted

Basic

Diluted

Basic

Diluted

Weighted-average common
shares outstanding

5,163,476

 

5,163,476

 

5,117,342

 

5,117,342

 

5,148,342

 

5,148,342

 

5,106,220

 

5,106,220

Dilutive RSU's/Options

-

 

152,351

 

-

 

60,981

 

-

 

137,961

 

-

 

51,349

Weighted-average common
shares outstanding

5,163,476

 

5,315,827

 

5,117,342

 

5,178,323

 

5,148,342

 

5,286,303

 

5,106,220

 

5,157,569

v3.24.2.u1
Revenue Recognition (Tables)
6 Months Ended
Jun. 30, 2024
Revenue from Contract with Customer [Abstract]  
Disaggregation of Revenue [Table Text Block]

Three Months Ended June 30,

2024

2023

Voice Service¹

$

1,327,509

 

$

1,427,841

Network Access¹

932,336

989,294

Video Service¹

 

2,973,791

 

 

3,063,857

Data Service¹

6,904,858

6,269,017

Directory²

 

135,850

 

 

148,031

Other Contracted Revenue³

722,537

710,324

Other⁴

 

463,469

 

 

444,146

Revenue from customers

 

13,460,350

 

 

13,052,510

Subsidy and other revenue
outside scope of ASC 606⁵

 

3,717,504

 

 

3,232,177

Total revenue

$

17,177,854

 

$

16,284,687

¹ Month-to-Month contracts billed and consumed in the same month.

² Directory revenue is contracted annually, however, this revenue is recognized
monthly over the contract period as the advertising is used.

³ This includes long-term contracts where the revenue is recognized monthly over
the term of the contract.

⁴ This includes CPE and other equipment sales.

⁵ This includes governmental subsidies and lease revenue outside the scope of ASC
606.

Six Months Ended June 30,

2024

2023

Voice Services¹

$

2,699,896

 

$

2,867,867

Network Access¹

1,900,622

2,118,379

Video Service¹

 

5,963,740

 

 

6,115,154

Data Service¹

13,580,698

12,522,213

Directory²

 

276,615

 

 

303,290

Other Contracted Revenue³

1,398,371

1,365,713

Other⁴

 

934,005

 

 

896,952

Revenue from customers

 

26,753,947

 

 

26,189,568

Subsidy and other revenue
outside scope of ASC 606⁵

 

7,369,032

 

 

6,458,066

Total revenue

$

34,122,979

 

$

32,647,634

¹ Month-to-Month contracts billed and consumed in the same month.

² Directory revenue is contracted annually, however, this revenue is recognized
monthly over the contract period as the advertising is used.

³ This includes long-term contracts where the revenue is recognized monthly over
the term of the contract.

⁴ This includes CPE and other equipment sales.

⁵ This includes governmental subsidies and lease revenue outside the scope of ASC
606.

Contract with Customer, Contract Asset, Contract Liability, and Receivable [Table Text Block]
 

June 30,

2024

 

December 31,

2023

   
           

Accounts receivable, net - beginning balance

$

1,966,012

 

$

1,477,692

Accounts receivable, net - ending balance

 

1,769,009

 

 

1,966,012

 

 

 

 

 

 

Contract assets - beginning balance

 

1,458,631

   

794,193

Contract assets - ending balance

 

1,489,265

 

 

1,458,631

           

Contract liabilities - beginning balance

 

551,995

 

 

626,306

Contract liabilities - ending balance

 

395,570

   

551,995

v3.24.2.u1
Leases (Tables)
6 Months Ended
Jun. 30, 2024
Disclosure Text Block [Abstract]  
ROU and Operating Lease Liabilities [Table Text Block]

Right of Use Assets

 

Balance
June 30, 2024

Balance
December 31, 2023

Operating Lease Right-Of-Use Assets

 

$

1,158,686

 

$

1,348,290

Operating Lease Liabilities

Balance
June 30, 2024

Balance
December 31, 2023

Short-Term Operating Lease Liabilities

 

$

214,814

 

 $

352,969

Long-Term Operating Lease Liabilities

 

967,558

 

1,029,910

Total

 

$

1,182,372

 

 $

1,382,879

Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block]

Maturity Analysis

 Balance
June 30, 2024

2024 (remaining)

 

$

160,573

2025

243,974

2026

 

 

200,777

2027

151,629

2028

 

 

153,824

Thereafter

 

613,091

Total

 

 

1,523,868

Less Imputed interest

 

(341,496)

Present Value of Operating Leases

 

$

1,182,372

Lease, Cost [Table Text Block]

Weighted Average Remaining Lease Term (Years)

7.62

Weighted Average Discount Rate

6.32%

v3.24.2.u1
Goodwill and Intangibles (Tables)
6 Months Ended
Jun. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Finite-Lived Intangible Assets [Table Text Block]

 

 

 

June 30, 2024

 

December 31, 2023

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Useful

 

 

Carrying

 

Accumulated

 

Carrying

 

Accumulated

 

Lives

 

 

Amount

 

Amortization

 

Amount

 

Amortization

Definite-Lived Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers Relationships

14-15 yrs

 

$

  42,878,445

 

$

  32,865,188

 

$

  42,878,445

 

$

  32,053,361

Regulatory Rights

15 yrs

 

 

    4,000,000

 

 

    4,000,000

 

 

    4,000,000

 

 

    4,000,000

Video Franchise

 

 

 

    3,000,000

 

 

       428,580

 

 

    3,000,000

 

 

       214,290

Trade Name

3-5 yrs

 

 

       310,106

 

 

       310,106

 

 

       310,106

 

 

       310,106

Indefinitely-Lived Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Spectrum

 

 

 

       877,814

 

 

-

 

 

       877,814

 

 

-

Total

 

 

$

  51,066,365

 

$

  37,603,874

 

$

  51,066,365

 

$

  36,577,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Identified Intangible Assets

 

 

 

 

 

$

  13,462,491

 

 

 

 

$

  14,488,608

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]

• (July 1 – December 31)

$

1,026,117

•  2025

$

2,047,312

•  2026

$

2,042,389

•  2027

$

1,335,247

•  2028

$

1,335,247

•  2029

$

1,335,247

v3.24.2.u1
Stock Based Compensation (Tables)
6 Months Ended
Jun. 30, 2024
Share-Based Payment Arrangement [Abstract]  
Share-Based Payment Arrangement, Restricted Stock Unit, Activity [Table Text Block]
     

Targeted

 

Closing

   
 

Time-Based

 

Performance-Based

 

Stock

 

Vesting

 

RSU's

 

RSU's

 

Price

 

Date

Balance at December 31, 2022

                    3,364

 

                    4,701

 

 

 

 

 

 Forfeited

                     (516)

 

                     (923)

         

 Exercised

                  (2,848)

 

                  (3,778)

 

$

10.48

 

12/31/2023

Balance at December 31, 2023

0

 

-

         

 Forfeited

-

 

-

 

 

     

 Exercised

-
 

-

         

Balance at June 30, 2024

0

 

0

     

 

 
Share-Based Compensation Arrangements by Share-Based Payment Award, Restricted Stock Units, Vested and Expected to Vest [Table Text Block]
     

Closing

   
 

 

 

Stock

 

Vesting

 

Options

 

Price

 

Date

Balance at December 31, 2021

-

 

 

     

 Issued

40,577

 

$

21.20

 

4/11/2023

 Issued

          40,583

 

$

21.20

 

4/11/2024

 Issued

          40,583

 

$

21.20

 

4/11/2025

Balance at December 31, 2022

121,743

 

 

 

 

 

 Issued

51,431

 

$

14.70

 

3/31/2024

 Issued

          51,431

 

$

14.70

 

3/31/2025

 Issued

          51,432

 

$

14.70

 

3/31/2026

Balance at March 31, 2023

276,037

 

 

 

 

 

 Issued

          35,817

 

$

11.00

 

3/28/2025

 Issued

          35,818

 

$

11.00

 

3/28/2026

 Issued

          35,818

 

$

11.00

 

3/28/2027

Balance at June 31, 2024

383,490

 

 

 

 

 

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

2024 Grants

2023 Grants

2022 Grants

Exercise Price

$

11.00

 

$

14.70

 

$

21.20

Risk-Free Rate of Interest

3.866%

2.957%

1.515%

Expected Term (Years)

 

10

 

 

10

 

 

10

Expected Stock Price Volatility

36.6%

20.7%

18.1%

Dividend Yield

 

2.11%

 

 

2.83%

 

 

2.44%

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

Weighted

Aggregate

Number of

Weighted

Average

Intrinsic

Shares

Average

Remaining

Value

Excercisable

Exercise Price

Term (Years)

(in Thousands)

Outstanding as of December 31, 2021

-

 

$

-  

 

-

 

$

-

  Granted

121,743

21.20

8.03

-

  Forfeited

-

 

 

-  

 

-

 

 

-

Outstanding as of December 31, 2022

121,743

$

21.20

8.03

$

-

  Granted

154,294

 

 

14.70

 

9.00

 

 

-

  Forfeited

-

 

                 -  

-

 

-

Outstanding as of December 31, 2023

276,037

 

$

17.57

 

8.58

 

$

-

  Granted

107,453

11.00

10.00

-

  Forfeited

-

 

 

-

 

-

 

 

-

Outstanding as of June 30, 2024

383,490

$

15.73

8.98

$

-

Exercisable as of June 30, 2024

132,591

 

$

15.73

 

8.98

 

$

-

v3.24.2.u1
Basis of Presentation and Consolidation (Details)
6 Months Ended
Jun. 30, 2024
USD ($)
Jun. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Accounting Policies [Abstract]      
Number of Reportable Segments 1    
Depreciation $ 7,777,678 $ 6,578,644  
Unrecognized Tax Benefits 0   $ 0
Income Tax Examination, Interest Accrued $ 0   $ 0
v3.24.2.u1
Basis of Presentation and Consolidation (Details) - Basic and diluted net income per share - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Basic And Diluted Net Income Per Share Abstract        
Net Income, Basic $ (433,516) $ 349,428 $ 302,469 $ 4,670,987
Net Income, Diluted $ (433,516) $ 349,428 $ 302,469 $ 4,670,987
Weighted-average common shares outstanding, Basic 5,163,476 5,117,342 5,148,342 5,106,220
Weighted-average common shares outstanding, Diluted 5,315,827 5,178,323 5,286,303 5,157,569
Net income per share, Basic $ (0.08) $ 0.07 $ 0.06 $ 0.91
Net income per share, Diluted $ (0.08) $ 0.07 $ 0.06 $ 0.91
v3.24.2.u1
Basis of Presentation and Consolidation (Details) - Weighted-average shares outstanding, basic and diluted - shares
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Weighted Average Shares Outstanding Basic And Diluted Abstract        
Weighted-average common shares outstanding, Basic 5,163,476 5,117,342 5,148,342 5,106,220
Dilutive RSU's/Options 152,351 60,981 137,961 51,349
Weighted-average common shares outstanding, Diluted 5,315,827 5,178,323 5,286,303 5,157,569
v3.24.2.u1
Revenue Recognition (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Revenue Recognition (Details) [Line Items]        
Related Party Fund (in Dollars)     $ 3,900,000  
Professional and Contract Services Expense (in Dollars) $ 163,880 $ 108,985 322,987 $ 199,736
Deferred Revenue, Current (in Dollars) 72,930 61,779 72,930 61,779
Deferred Revenue, Noncurrent (in Dollars) 237,858 $ 248,418 $ 237,858 $ 248,418
Minimum [Member]        
Revenue Recognition (Details) [Line Items]        
Contract Term     3 years  
Payment Term     30 days  
Maximum [Member]        
Revenue Recognition (Details) [Line Items]        
Contract Term     10 years  
Payment Term     60 days  
Iowa Operations [Member]        
Revenue Recognition (Details) [Line Items]        
Construction Contractor, Receivable, Excluding Contract Retainage (in Dollars) 596,084   $ 596,084  
Minnesota Operations [Member]        
Revenue Recognition (Details) [Line Items]        
Construction Contractor, Receivable, Excluding Contract Retainage (in Dollars) $ 8,354,481   $ 8,354,481  
Other Contracted Revenue [Member] | Minimum [Member]        
Revenue Recognition (Details) [Line Items]        
Revenue Recognition Period     3 years  
Other Contracted Revenue [Member] | Maximum [Member]        
Revenue Recognition (Details) [Line Items]        
Revenue Recognition Period     10 years  
Product and Service, Other [Member]        
Revenue Recognition (Details) [Line Items]        
Revenue Recognition Period     1 month  
Month To Month And Other Contracted Revenue [Member] | Customer Concentration Risk [Member] | Revenue from Contract with Customer Benchmark [Member]        
Revenue Recognition (Details) [Line Items]        
Concentration Risk, Percentage 75.66% 77.42% 75.67% 77.47%
Outside of The Scope of ASC-606 [Member] | Customer Concentration Risk [Member] | Revenue from Contract with Customer Benchmark [Member]        
Revenue Recognition (Details) [Line Items]        
Concentration Risk, Percentage 21.64% 19.85% 21.59% 19.78%
CPE and Equipment Sales and Installation [Member] | Customer Concentration Risk [Member] | Revenue from Contract with Customer Benchmark [Member]        
Revenue Recognition (Details) [Line Items]        
Concentration Risk, Percentage 2.70% 2.73% 2.74% 2.75%
A-CAM [Member]        
Revenue Recognition (Details) [Line Items]        
Contract Term     10 years  
v3.24.2.u1
Revenue Recognition (Details) - Revenue from contracts with customers - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Disaggregation of Revenue [Line Items]        
Revenue from customers $ 13,460,350 $ 13,052,510 $ 26,753,947 $ 26,189,568
Subsidy and other revenue outside scope of ASC 606⁵ 3,717,504 3,232,177 7,369,032 6,458,066
Total revenue 17,177,854 16,284,687 34,122,979 32,647,634
Voice Services [Member]        
Disaggregation of Revenue [Line Items]        
Revenue from customers 1,327,509 1,427,841 2,699,896 2,867,867
Total revenue 1,199,823 1,293,258 2,431,551 2,605,851
Network Access [Member]        
Disaggregation of Revenue [Line Items]        
Revenue from customers 932,336 989,294 1,900,622 2,118,379
Total revenue 909,516 955,459 1,856,626 2,050,751
Video Service [Member]        
Disaggregation of Revenue [Line Items]        
Revenue from customers 2,973,791 3,063,857 5,963,740 6,115,154
Total revenue 2,973,791 3,063,857 5,963,740 6,115,154
Data Service [Member]        
Disaggregation of Revenue [Line Items]        
Revenue from customers 6,904,858 6,269,017 13,580,698 12,522,213
Total revenue 7,526,344 6,874,570 14,775,117 13,691,119
Directory [Member]        
Disaggregation of Revenue [Line Items]        
Revenue from customers 135,850 148,031 276,615 303,290
Other Contracted Revenue [Member]        
Disaggregation of Revenue [Line Items]        
Revenue from customers 722,537 710,324 1,398,371 1,365,713
Product and Service, Other [Member]        
Disaggregation of Revenue [Line Items]        
Revenue from customers $ 463,469 $ 444,146 $ 934,005 $ 896,952
v3.24.2.u1
Revenue Recognition (Details) - Receivables, contracts assets and contract liabilities from revenue contracts with our customers - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Receivables Contracts Assets And Contract Liabilities From Revenue Contracts With Our Customers Abstract    
Accounts receivable, net - beginning balance $ 1,966,012 $ 1,477,692
Accounts receivable, net - ending balance 1,769,009 1,966,012
Contract assets - beginning balance 1,458,631 794,193
Contract assets - ending balance 1,489,265 1,458,631
Contract liabilities - beginning balance 551,995 626,306
Contract liabilities - ending balance $ 395,570 $ 551,995
v3.24.2.u1
Leases (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Disclosure Text Block [Abstract]        
Operating Lease, Expense $ 149,337 $ 105,098 $ 297,333 $ 210,706
v3.24.2.u1
Leases (Details) - ROU assets and operating lease liabilities - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Rou Assets And Operating Lease Liabilities Abstract    
Operating Lease Right-Of-Use Assets $ 1,158,686 $ 1,348,290
Short-Term Operating Lease Liabilities 214,814 352,969
Long-Term Operating Lease Liabilities 967,558 1,029,910
Total $ 1,182,372 $ 1,382,879
v3.24.2.u1
Leases (Details) - Maturity analysis under these lease agreements - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Maturity Analysis Under These Lease Agreements Abstract    
2024 (remaining) $ 160,573  
2025 243,974  
2026 200,777  
2027 151,629  
2028 153,824  
Thereafter 613,091  
Total 1,523,868  
Less Imputed interest (341,496)  
Present Value of Operating Leases $ 1,182,372 $ 1,382,879
v3.24.2.u1
Leases (Details) - Other information related to leases
Jun. 30, 2024
Other Information Related To Leases Abstract  
Weighted Average Remaining Lease Term (Years) 7 years 7 months 13 days
Weighted Average Discount Rate 6.32%
v3.24.2.u1
Goodwill and Intangibles (Details) - USD ($)
6 Months Ended
Dec. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]      
Goodwill $ 40,603,029 $ 40,603,029  
Goodwill, Impairment Loss $ 9,300,000    
Amortization of Intangible Assets   $ 1,026,117 $ 842,837
v3.24.2.u1
Goodwill and Intangibles (Details) - Components of our identified intangible assets - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Definite-Lived Intangible Assets    
Gross Carrying Amount $ 51,066,365 $ 51,066,365
Accumulated Amortization 37,603,874 36,577,757
Net Identified Intangible Assets 13,462,491 14,488,608
Customer Relationships [Member]    
Definite-Lived Intangible Assets    
Gross Carrying Amount 42,878,445 42,878,445
Accumulated Amortization $ 32,865,188 32,053,361
Regulatory Rights [Member]    
Definite-Lived Intangible Assets    
Useful Lives 15 years  
Gross Carrying Amount $ 4,000,000 4,000,000
Accumulated Amortization 4,000,000 4,000,000
Video Franchise [Member]    
Definite-Lived Intangible Assets    
Gross Carrying Amount 3,000,000 3,000,000
Accumulated Amortization 428,580 214,290
Trade Names [Member]    
Definite-Lived Intangible Assets    
Gross Carrying Amount 310,106 310,106
Accumulated Amortization $ 310,106 310,106
Minimum [Member] | Customer Relationships [Member]    
Definite-Lived Intangible Assets    
Useful Lives 14 years  
Minimum [Member] | Trade Names [Member]    
Definite-Lived Intangible Assets    
Useful Lives 3 years  
Maximum [Member] | Customer Relationships [Member]    
Definite-Lived Intangible Assets    
Useful Lives 15 years  
Maximum [Member] | Trade Names [Member]    
Definite-Lived Intangible Assets    
Useful Lives 5 years  
Spectrum [Member]    
Definite-Lived Intangible Assets    
Gross Carrying Amount $ 877,814 $ 877,814
v3.24.2.u1
Goodwill and Intangibles (Details) - Summary of Future Amortization Expense
Jun. 30, 2024
USD ($)
Summary Of Future Amortization Expense Abstract  
• (July 1 – December 31) $ 1,026,117
• 2025 2,047,312
• 2026 2,042,389
• 2027 1,335,247
• 2028 1,335,247
• 2029 $ 1,335,247
v3.24.2.u1
Secured Credit Facility (Details) - USD ($)
6 Months Ended
Jun. 21, 2024
Jun. 30, 2024
Jun. 30, 2023
Dec. 21, 2023
Aug. 29, 2019
Aug. 01, 2018
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Face Amount $ 180,000,000          
Proceeds from Issuance of Long-Term Debt   $ 125,000,000 $ 20,000,000      
First IRSA With Co Bank [Member]            
Secured Credit Facility (Details) [Line Items]            
Derivative, Notional Amount           $ 16,137,500
Second IRSA CoBank [Member]            
Secured Credit Facility (Details) [Line Items]            
Derivative, Notional Amount         $ 42,000,000  
Revolving Credit Facility [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Face Amount   30,000,000        
Line of Credit Facility, Maximum Borrowing Capacity 40,000,000 30,000,000        
Long-Term Line of Credit   7,634,124        
Revolving Credit Facility [Member] | Agreement For Amendments to Loan and Amended and Restated Revolving Loan Promissory Note [Member]            
Secured Credit Facility (Details) [Line Items]            
Long-Term Line of Credit   40,000,000   $ 30,000,000    
Convertible Debt [Member] | Agreement For Amendments to Loan and Amended and Restated Revolving Loan Promissory Note [Member]            
Secured Credit Facility (Details) [Line Items]            
Long-Term Line of Credit   140,000,000   $ 130,000,000    
Interest Rate Swap [Member] | First IRSA With Co Bank [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Face Amount   16,137,500        
Derivative, Notional Amount   $ 9,221,900        
Debt, Weighted Average Interest Rate   6.71%        
Interest Rate Swap [Member] | Second IRSA CoBank [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Face Amount   $ 42,000,000        
Derivative, Notional Amount   $ 25,847,340        
Debt, Weighted Average Interest Rate   5.04%        
Term Loan [Member]            
Secured Credit Facility (Details) [Line Items]            
Proceeds from Issuance of Long-Term Debt 125,000,000          
Debt Instrument, Interest Rate Terms   The term loan borrowings initially bear interest at a “Margin for Base Rate Loans” of 2.75% above the applicable base rate.        
Delayed Draw Term Loan (DDTL) [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Face Amount   $ 25,000,000        
Long-Term Debt, Gross $ 25,000,000          
Long-Term Debt   0        
Delayed Draw Term Loan (DDTL) [Member] | Revolving Credit Facility [Member]            
Secured Credit Facility (Details) [Line Items]            
Line of Credit Facility, Maximum Borrowing Capacity   25,000,000        
Line of Credit Facility, Current Borrowing Capacity   $ 22,400,000        
Line of Credit Facility, Commitment Fee Percentage   0.50%        
Term A-1 Loan [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Face Amount   $ 125,000,000        
Long-Term Debt, Gross   $ 112,500,000        
Revolving Credit Facility [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Interest Rate Terms   The revolving loan borrowings initially bear interest at a “Margin for Base Rate Loans” of 2.75% above the applicable base rate.        
Secured Debt [Member]            
Secured Credit Facility (Details) [Line Items]            
Long-Term Debt   $ 97,600,000        
Debt, Weighted Average Interest Rate   9.27%        
Debt Instrument, Covenant Description   Our loan agreements include restrictions on our ability to pay cash dividends to our stockholders. However, we are allowed to pay dividends in an amount up to $3,000,000 in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 4.25:1.00 or less. In addition, we are allowed to pay dividends in an unlimited amount in any year as long as no default or event of default has occurred, and our current Total Leverage Ratio is equal to 3.50:1.00 or less. Our current Total Leverage Ratio as of June 30, 2024, was 5.10. Our maximum Total Leverage Ratio under the new loan facility is 6.00:1.00.        
Debt Instrument Threshold Amount Dividends   $ 3,000,000        
Ratio of Indebtedness to Net Capital   5.1        
Beginning on June 2026 [Member] | Delayed Draw Term Loan (DDTL) [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument Periodic Payment Principal In Percentage   0.625%        
Beginning on June 2026 [Member] | Term A-1 Loan [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Periodic Payment, Principal   $ 781,250        
Beginning on June 2028 [Member] | Delayed Draw Term Loan (DDTL) [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument Periodic Payment Principal In Percentage   1.25%        
Beginning on June 2028 [Member] | Term A-1 Loan [Member]            
Secured Credit Facility (Details) [Line Items]            
Debt Instrument, Periodic Payment, Principal   $ 1,562,500        
v3.24.2.u1
Interest Rate Swaps (Details) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Aug. 29, 2019
Aug. 01, 2018
Interest Rate Swaps (Details) [Line Items]          
Accumulated Other Comprehensive Income (Loss), Net of Tax $ 800,111   $ 959,442    
First IRSA With Co Bank [Member]          
Interest Rate Swaps (Details) [Line Items]          
Derivative, Notional Amount         $ 16,137,500
Second IRSA CoBank [Member]          
Interest Rate Swaps (Details) [Line Items]          
Derivative, Notional Amount       $ 42,000,000  
Interest Rate Swap [Member]          
Interest Rate Swaps (Details) [Line Items]          
Interest Rate Derivative Assets, at Fair Value 1,119,663 $ 2,116,820      
Deferred Income Tax Expense (Benefit) 319,552 604,140      
Accumulated Other Comprehensive Income (Loss), Net of Tax $ 800,111 $ 1,512,680      
v3.24.2.u1
Other Investments (Details) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
FiberComm [Member]    
Other Investments (Details) [Line Items]    
Gain (Loss) on Sale of Investments $ 242,257 $ 4,060,775
v3.24.2.u1
Guarantees (Details)
Mar. 31, 2023
Guarantees (Details) [Line Items]  
Sale of Stock, Percentage of Ownership before Transaction 100.00%
FiberComm [Member]  
Guarantees (Details) [Line Items]  
Equity Method Investment, Ownership Percentage 20.00%
v3.24.2.u1
Incentive and Retirement Plans (Details) - 2015 Employee Stock Plan [Member]
6 Months Ended
Jun. 30, 2024
shares
Incentive and Retirement Plans (Details) [Line Items]  
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Shares Authorized 200,000
Employee Incentive Plan Percentage Of Compensation In Lieu Of Cash 50.00%
Management Incentive Plan Percentage Of Compensation In Lieu Of Cash 50.00%
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Shares Available for Grant 148,877
v3.24.2.u1
Segment Information (Details)
Jun. 30, 2024
Broadband Visions LLC [Member]  
Segment Information (Details) [Line Items]  
Equity Method Investment, Ownership Percentage 24.30%
Independent Emergency Services LLC [Member]  
Segment Information (Details) [Line Items]  
Equity Method Investment, Ownership Percentage 14.29%
Fiber Minnesota LLC [Member]  
Segment Information (Details) [Line Items]  
Equity Method Investment, Ownership Percentage 7.64%
v3.24.2.u1
Commitments and Contingencies (Details)
$ in Millions
Jun. 30, 2024
USD ($)
Commitments and Contingencies (Details) [Line Items]  
Capital Budget $ 41.1
Outstanding Commitments for Material [Member]  
Commitments and Contingencies (Details) [Line Items]  
Other Commitment 16.2
Outstanding Contract [Member]  
Commitments and Contingencies (Details) [Line Items]  
Contractual Obligation, to be Paid, Year One 10.0
Contractual Obligation, to be Paid, Year Two $ 6.2
v3.24.2.u1
Broadband Grants (Details)
6 Months Ended
Jun. 30, 2024
USD ($)
March 2024 Grant [Member]  
Broadband Grants (Details) [Line Items]  
Grants Percentage 75.00%
Grants Receivable $ 1,884,429
Project Cost $ 2,512,572
Matching Fund Percentage Provided By Grantee 25.00%
Redwood County [Member]  
Broadband Grants (Details) [Line Items]  
Grants Receivable $ 1,559,643
Proceeds from Grantors 1,559,643
December 2022 Grant [Member]  
Broadband Grants (Details) [Line Items]  
Grants Receivable 8,594,688
Project Cost 18,139,749
Proceeds from Grantors $ 223,213
Number Of Grants 4
Nicollet County and Goodhue County [Member]  
Broadband Grants (Details) [Line Items]  
Grants Receivable $ 2,088,485
Proceeds from Grantors $ 1,345,855
Number Of Grants 2
Grants Receivable, Current $ 2,139,562
January 2021 Grant [Member]  
Broadband Grants (Details) [Line Items]  
Grants Percentage 35.40%
Grants Receivable $ 1,918,037
Project Cost $ 5,419,617
Matching Fund Percentage Provided By Grantee 64.60%
Proceeds from Grantors $ 1,918,037
Number Of Grants 5
Minimum [Member] | December 2022 Grant [Member]  
Broadband Grants (Details) [Line Items]  
Grants Percentage 45.00%
Matching Fund Percentage Provided By Grantee 50.00%
Maximum [Member] | December 2022 Grant [Member]  
Broadband Grants (Details) [Line Items]  
Grants Percentage 50.00%
Matching Fund Percentage Provided By Grantee 55.00%
v3.24.2.u1
Stock Based Compensation (Details) - USD ($)
6 Months Ended 12 Months Ended
Mar. 28, 2024
Mar. 31, 2023
Apr. 11, 2022
Jun. 30, 2024
Dec. 31, 2023
Mar. 13, 2023
Share-Based Payment Arrangement, Option [Member]            
Stock Based Compensation (Details) [Line Items]            
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Shares Authorized (in Shares)       100,000   50,000
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding, Weighted Average Exercise Price $ 11 $ 14.7 $ 21.2      
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested, Weighted Average Grant Date Fair Value $ 4.34 $ 2.9 $ 3.24      
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Amount (in Dollars)       $ 791,039 $ 503,254  
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Period for Recognition       2 years 1 month 28 days 1 year 11 months 4 days  
Omnibus Stock Plan [Member]            
Stock Based Compensation (Details) [Line Items]            
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Shares Authorized (in Shares)       625,000    
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Shares Available for Grant (in Shares)       47,499    
v3.24.2.u1
Stock Based Compensation (Details) - RSUs currently issued, exercised, or forfeited - $ / shares
6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Stock Based Compensation (Details) - RSUs currently issued, exercised, or forfeited [Line Items]    
Exercised,Closing Stock Price (in Dollars per share)   $ 10.48
Exercised,Vesting Date   Dec. 31, 2023
Time Based RSUs [Member]    
Stock Based Compensation (Details) - RSUs currently issued, exercised, or forfeited [Line Items]    
Balance 0 3,364
Forfeited (516)
Exercised (2,848)
Balance 0 0
Targeted Performance Based RSUs [Member]    
Stock Based Compensation (Details) - RSUs currently issued, exercised, or forfeited [Line Items]    
Balance 0 4,701
Forfeited (923)
Exercised (3,778)
Balance 0 0
v3.24.2.u1
Stock Based Compensation (Details) - Number of Options awarded - Restricted Stock Units (RSUs) [Member] - $ / shares
3 Months Ended 6 Months Ended 12 Months Ended
Mar. 31, 2023
Jun. 30, 2024
Dec. 31, 2022
Stock Based Compensation (Details) - Number of Options awarded [Line Items]      
Balance 121,743  
Balance 276,037 383,490 121,743
Share-Based Payment Arrangement, Tranche One [Member]      
Stock Based Compensation (Details) - Number of Options awarded [Line Items]      
Options,Issued 51,431 35,817 40,577
Options,Issued Closing Stock Price (in Dollars per share) $ 14.7 $ 11 $ 21.2
Options,Issued Vesting Date Mar. 31, 2024 Mar. 28, 2025 Apr. 11, 2023
Share-Based Payment Arrangement, Tranche Two [Member]      
Stock Based Compensation (Details) - Number of Options awarded [Line Items]      
Options,Issued 51,431 35,818 40,583
Options,Issued Closing Stock Price (in Dollars per share) $ 14.7 $ 11 $ 21.2
Options,Issued Vesting Date Mar. 31, 2025 Mar. 28, 2026 Apr. 11, 2024
Share-Based Payment Arrangement, Tranche Three [Member]      
Stock Based Compensation (Details) - Number of Options awarded [Line Items]      
Options,Issued 51,432 35,818 40,583
Options,Issued Closing Stock Price (in Dollars per share) $ 14.7 $ 11 $ 21.2
Options,Issued Vesting Date Mar. 31, 2026 Mar. 28, 2027 Apr. 11, 2025
v3.24.2.u1
Stock Based Compensation (Details) - Grant date fair value of employee stock option awards assumptions - $ / shares
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2022
Grant Date Fair Value Of Employee Stock Option Awards Assumptions Abstract      
Exercise Price (in Dollars per share) $ 11 $ 14.7 $ 21.2
Risk-Free Rate of Interest 3.866% 2.957% 1.515%
Expected Term (Years) 10 years 10 years 10 years
Expected Stock Price Volatility 36.60% 20.70% 18.10%
Dividend Yield 2.11% 2.83% 2.44%
v3.24.2.u1
Stock Based Compensation (Details) - Summaries of Company`s employee stock option activity - Share-Based Payment Arrangement, Option [Member] - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Dec. 31, 2022
Stock Based Compensation (Details) - Summaries of Company`s employee stock option activity [Line Items]      
Outstanding, Number of Shares 276,037 121,743
Outstanding, Weighted Average Exercise Price $ 17.57 $ 21.2
Outstanding, Aggregate Intrinsic Value
Granted, Number of Shares 107,453 154,294 121,743
Granted, Weighted Average Exercise Price $ 11 $ 14.7 $ 21.2
Granted, Weighted Average Remaining Term 10 years 9 years 8 years 10 days
Outstanding, Number of Shares 383,490 276,037 121,743
Outstanding, Weighted Average Exercise Price $ 15.73 $ 17.57 $ 21.2
Outstanding, Weighted Average Remaining Term 8 years 11 months 23 days 8 years 6 months 29 days 8 years 10 days
Outstanding, Aggregate Intrinsic Value
Exercisable, Number of Shares 132,591    
Exercisable, Weighted Average Exercise Price $ 15.73    
Exercisable, Weighted Average Remaining Term 8 years 11 months 23 days    
Exercisable, Aggregate Intrinsic Value    

Nuvera Communications (QB) (USOTC:NUVR)
過去 株価チャート
から 11 2024 まで 12 2024 Nuvera Communications (QB)のチャートをもっと見るにはこちらをクリック
Nuvera Communications (QB) (USOTC:NUVR)
過去 株価チャート
から 12 2023 まで 12 2024 Nuvera Communications (QB)のチャートをもっと見るにはこちらをクリック