XML 38 R31.htm IDEA: XBRL DOCUMENT v3.3.0.814
Note 12 - Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2015
Segment Reporting [Abstract]  
Condensed Income Statement [Table Text Block]
   

Domain Name

Services

   

Network

Access

Services

   

Consolidated

Totals

 

Three months ended September 30, 2015

                       

Net Revenue

  $ 28,011,427     $ 16,540,482     $ 44,551,909  

Cost of Revenues

    19,568,741       9,211,141       28,779,882  

Gross Profit before network expenses

    8,442,686       7,329,341       15,772,027  
                         

Network expenses

                    1,756,977  

Gross Profit

                    14,015,050  
                         

Expenses:

                       

Sales and marketing

                    4,740,662  

Technical operations and development

                    1,101,581  

General and administrative

                    2,607,916  

Depreciation of property and equipment

                    63,790  

Amortization of intangibles

                    56,997  

Impairment of indefinite life intangible assets

                    18,550  

Loss on currency forward contracts

                    352,738  

Income from operations

                    5,072,816  
                         

Other expenses, net

                    78,959  

Income before provision for income taxes

                  $ 4,993,857  
   

Domain Name

Services

   

Network

Access

Services

   

Consolidated

Totals

 

Nine months ended September 30, 2015

                       

Net Revenue

  $ 83,023,497     $ 44,885,465     $ 127,908,962  

Cost of Revenues

    58,796,993       25,054,935       83,851,928  

Gross Profit before network expenses

    24,226,504       19,830,530       44,057,034  
                         

Network expenses

                    4,968,938  

Gross Profit

                    39,088,096  
                         

Expenses:

                       

Sales and marketing

                    13,387,800  

Technical operations and development

                    3,405,052  

General and administrative

                    7,826,405  

Depreciation of property and equipment

                    185,074  

Amortization of intangibles

                    167,209  

Impairment of indefinite life intangible assets

                    68,848  

Loss on currency forward contracts

                    681,988  

Income from operations

                    13,365,720  
                         

Other expenses, net

                    161,136  

Income before provision for income taxes

                  $ 13,204,584  
   

Domain Name

Services

   

Network

Access

Services

   

Consolidated

Totals

 

Three months ended September 30, 2014

                       

Net Revenue

  $ 29,125,494     $ 9,748,689     $ 38,874,183  

Cost of Revenues

    20,191,680       5,794,195       25,985,875  

Gross Profit before network expenses

    8,933,814       3,954,494       12,888,308  
                         

Network expenses

                    1,311,534  

Gross Profit

                    11,576,774  
                         

Expenses:

                       

Sales and marketing

                    3,593,486  

Technical operations and development

                    1,041,136  

General and administrative

                    2,727,626  

Depreciation of property and equipment

                    58,685  

Amortization of intangibles

                    107,230  

Impairment of indefinite life intangible assets

                    -  

Loss on currency forward contracts

                    150,227  

Income from operations

                    3,898,384  
                         

Other expenses, net

                    63,498  

Income before provision for income taxes

                  $ 3,834,886  
   

Domain Name

Services

   

Network

Access

Services

   

Consolidated

Totals

 

Nine months ended September 30, 2014

                       

Net Revenue

  $ 84,143,913     $ 24,720,665     $ 108,864,578  

Cost of Revenues

    59,922,918       15,115,600       75,038,518  

Gross Profit before network expenses

    24,220,995       9,605,065       33,826,060  
                         

Network expenses

                    3,956,812  

Gross Profit

                    29,869,248  
                         

Expenses:

                       

Sales and marketing

                    11,377,701  

Technical operations and development

                    3,238,566  

General and administrative

                    6,959,984  

Depreciation of property and equipment

                    167,527  

Amortization of intangibles

                    545,290  

Impairment of indefinite life intangible assets

                    577,145  

Loss on currency forward contracts

                    219,904  

Income from operations

                    6,783,131  
                         

Other expenses, net

                    206,679  

Income before provision for income taxes

                  $ 6,576,452  
Schedule Of Operating Income By Revenue Stream [Table Text Block]
    Three months ended September 30,     Nine months ended September 30,  
   

2015

   

2014

   

2015

   

2014

 

Domain Services:

                               

Wholesale

                               

Domain Services

  $ 21,137,420     $ 21,880,181     $ 63,599,414     $ 65,032,221  

Value Added Services

    2,404,449       2,350,195       7,002,284       7,349,527  

Total Wholesale

    23,541,869       24,230,376       70,601,698       72,381,748  
                                 

Retail

    3,153,992       2,687,478       9,039,185       7,612,079  

Portfolio

    1,315,566       2,207,640       3,382,614       4,150,086  

Total Domain Services

    28,011,427       29,125,494       83,023,497       84,143,913  
                                 

Network Access Services:

                               

Ting

    16,540,482       9,748,689       44,885,465       24,720,665  

Total Network Access Services

    16,540,482       9,748,689       44,885,465       24,720,665  
                                 
    $ 44,551,909     $ 38,874,183     $ 127,908,962     $ 108,864,578  
Schedule of Cost of Revenues by Revenue Stream [Table Text Block]
    Three months ended September 30,     Nine months ended September 30,  
   

2015

   

2014

   

2015

   

2014

 

Domain Services:

                               

Wholesale

                               

Domain Services

  $ 17,612,791     $ 18,229,841     $ 52,904,084     $ 54,274,382  

Value Added Services

    357,058       575,813       1,394,708       1,679,546  

Total Wholesale

    17,969,849       18,805,654       54,298,792       55,953,928  
                                 

Retail

    1,427,267       1,196,875       3,970,387       3,322,950  

Portfolio

    171,625       189,151       527,814       646,040  

Total Domain Services

    19,568,741       20,191,680       58,796,993       59,922,918  
                                 
                                 

Network Access Services:

                               

Ting

    9,211,141       5,794,195       25,054,935       15,115,600  

Total Network Access Services

    9,211,141       5,794,195       25,054,935       15,115,600  
                                 

Network Expenses:

                               

Network, other costs

    1,421,279       1,139,515       4,138,213       3,427,856  

Network, depreciation and amortization costs

    335,698       172,019       830,725       528,956  

Total Network Expenses

    1,756,977       1,311,534       4,968,938       3,956,812  
                                 
    $ 30,536,859     $ 27,297,409     $ 88,820,866     $ 78,995,330  
Schedule Of Property, Plant, and Equipment By Geographic Region [TableText Block]
   

September 30,

2015

   

December 31,

2014

 
                 

Canada

  $ 1,150,695     $ 1,131,883  

United States

    5,256,958       379,891  

Germany

    64,573       98,013  
    $ 6,472,226     $ 1,609,787  
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
   

September 30,

2015

   

December 31,

2014

 
                 

United States

  $ 719,793     $ -  

Germany

    581,740       735,730  
    $ 1,301,533     $ 735,730  
Schedule of Deferred Tax asset, Net by Geographic Region [Table Text Block]
   

September 30,

2015

   

December 31,

2014

 
                 

Canada

  $ 8,919,616     $ 7,378,619  
    $ 8,919,616     $ 7,378,619  
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   

Balance at

beginning of

period

   

Charged to

(recovered)

costs and

expenses

   

Write-offs

during period

   

Balance at end

of period

 

Allowance for doubtful accounts, excluding provision for credit notes

                               

Nine months ended September 30,

  $ 125,766     $ (2,734 )   $ -     $ 123,032  

Year ended December 31, 2014

  $ 91,226     $ 34,540     $ -     $ 125,766