XML 71 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Comprehensive Income (USD $)
 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Net revenues (note 17) $ 147,667,107us-gaap_SalesRevenueServicesNet $ 129,934,904us-gaap_SalesRevenueServicesNet $ 114,726,901us-gaap_SalesRevenueServicesNet
Cost of revenues (note 17):      
Cost of revenues 101,861,002us-gaap_CostOfServices 92,960,321us-gaap_CostOfServices 82,837,395us-gaap_CostOfServices
Network expenses 4,554,635us-gaap_OtherCostOfServices 4,835,939us-gaap_OtherCostOfServices 4,925,058us-gaap_OtherCostOfServices
Depreciation of property and equipment 699,670us-gaap_CostOfServicesDepreciation 627,973us-gaap_CostOfServicesDepreciation 611,640us-gaap_CostOfServicesDepreciation
Amortization of intangible assets   83,790us-gaap_CostOfServicesAmortization 143,640us-gaap_CostOfServicesAmortization
Total cost of revenues 107,115,307us-gaap_CostOfRevenue 98,508,023us-gaap_CostOfRevenue 88,517,733us-gaap_CostOfRevenue
Gross profit 40,551,800us-gaap_GrossProfit 31,426,881us-gaap_GrossProfit 26,209,168us-gaap_GrossProfit
Expenses:      
Sales and marketing 15,394,065us-gaap_SellingAndMarketingExpense 12,141,036us-gaap_SellingAndMarketingExpense 8,701,446us-gaap_SellingAndMarketingExpense
Technical operations and development 4,305,715us-gaap_ResearchAndDevelopmentExpense 4,158,603us-gaap_ResearchAndDevelopmentExpense 4,302,820us-gaap_ResearchAndDevelopmentExpense
General and administrative (note 12) 8,505,920us-gaap_GeneralAndAdministrativeExpense 7,204,895us-gaap_GeneralAndAdministrativeExpense 6,610,819us-gaap_GeneralAndAdministrativeExpense
Depreciation of property and equipment 226,432us-gaap_DepreciationAndAmortization 215,447us-gaap_DepreciationAndAmortization 190,420us-gaap_DepreciationAndAmortization
Loss on disposition of property and equipment     118,944us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Amortization of intangible assets 596,620us-gaap_AmortizationOfIntangibleAssets 876,120us-gaap_AmortizationOfIntangibleAssets 876,120us-gaap_AmortizationOfIntangibleAssets
Impairment of indefinite life intangible assets 577,145us-gaap_ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill 0us-gaap_ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill 0us-gaap_ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill
Loss (gain) on currency forward contracts 1,310,848us-gaap_GainLossOnSaleOfDerivatives 676,120us-gaap_GainLossOnSaleOfDerivatives (682,851)us-gaap_GainLossOnSaleOfDerivatives
Total expenses 30,916,745us-gaap_CostsAndExpenses 25,272,221us-gaap_CostsAndExpenses 20,117,718us-gaap_CostsAndExpenses
Income from operations 9,635,055us-gaap_OperatingIncomeLoss 6,154,660us-gaap_OperatingIncomeLoss 6,091,450us-gaap_OperatingIncomeLoss
Other income (expense):      
Interest expense, net (206,730)us-gaap_InterestIncomeExpenseNet (354,857)us-gaap_InterestIncomeExpenseNet (192,863)us-gaap_InterestIncomeExpenseNet
Other income, net (note 13)     529,711us-gaap_OtherNonoperatingIncomeExpense
Total other income (expense) (206,730)us-gaap_NonoperatingIncomeExpense (354,857)us-gaap_NonoperatingIncomeExpense 336,848us-gaap_NonoperatingIncomeExpense
Income before provision for income taxes 9,428,325us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 5,799,803us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 6,428,298us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Provision for (recovery of) income taxes (note 9) 3,054,229us-gaap_IncomeTaxExpenseBenefit 1,619,339us-gaap_IncomeTaxExpenseBenefit 2,004,156us-gaap_IncomeTaxExpenseBenefit
Net income 6,374,096us-gaap_NetIncomeLoss 4,180,464us-gaap_NetIncomeLoss 4,424,142us-gaap_NetIncomeLoss
Other comprehensive income (loss), net of tax      
Unrealized income (loss) on hedging activities (note 7) (1,004,115)us-gaap_OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax (470,779)us-gaap_OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax 44,104us-gaap_OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
Net amount reclassified to earnings (note 7) 626,655us-gaap_OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax 181,694us-gaap_OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax  
Other comprehensive income (loss), net of tax of $196,623 (2013 : $150,587) (377,460)us-gaap_OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent (289,085)us-gaap_OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent 44,104us-gaap_OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
Comprehensive income for the year $ 5,996,636us-gaap_ComprehensiveIncomeNetOfTax $ 3,891,379us-gaap_ComprehensiveIncomeNetOfTax $ 4,468,246us-gaap_ComprehensiveIncomeNetOfTax
Basic earnings per common share (note 14) (in Dollars per share) $ 0.57us-gaap_EarningsPerShareBasic $ 0.40us-gaap_EarningsPerShareBasic $ 0.39us-gaap_EarningsPerShareBasic
Shares used in computing basic earnings per common share (note 14) (in Shares) 11,220,874us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 10,468,250us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 11,458,216us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted earnings per common share (note 14) (in Dollars per share) $ 0.54us-gaap_EarningsPerShareDiluted $ 0.37us-gaap_EarningsPerShareDiluted $ 0.36us-gaap_EarningsPerShareDiluted
Shares used in computing diluted earnings per common share (note 14) (in Shares) 11,730,398us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 11,281,409us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 12,283,736us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding