XML 55 R40.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 18 - Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Condensed Income Statement [Table Text Block]
   

Network Access (1)

   

Domain Name

Services

   

Consolidated

Totals

 

Year ended December 31, 2015

 

 

Mobile Services

   

Other Services

                 
                                 

Net Revenues

  $ 58,889,922       3,288,711       110,760,866     $ 172,939,499  
                                 

Cost of revenues

                               

Cost of revenues

    32,615,416       1,627,438       78,847,116       113,089,970  

Network expenses

    495       605,556       4,858,726       5,464,777  

Depreciation of property and equipment

    -       447,646       697,343       1,144,989  

Amortization of intangible assets

    -       38,520       -       38,520  

Total cost of revenues

    32,615,911       2,719,160       84,403,185       119,738,256  

Gross Profit

    26,274,011       569,551       26,357,681       53,201,243  
                                 

Expenses:

                               

Sales and marketing

                            18,537,810  

Technical operations and development

                            4,502,845  

General and administrative

                            10,661,949  

Depreciation of property and equipment

                            259,307  

Amortization of intangible assets

                            224,206  

Impairment of indefinite life intangible assets

                            206,116  

Loss on currency forward contracts

                            792,900  

Income from operations

                            18,016,110  

Other expensees, net

                            (73,153 )

Income before provision for income taxes

                          $ 17,942,957  
   

Network Access (1)

   

Domain Name

Services

   

Consolidated

Totals

 

Year ended December 31, 2014

 

 

Mobile Services

   

Other Services

                 
                                 

Net Revenues

  $ 35,887,005       -       111,780,102     $ 147,667,107  
                                 

Cost of revenues

                               

Cost of revenues

    21,870,780       -       79,990,222       101,861,002  

Network expenses

    -       -       4,554,635       4,554,635  

Depreciation of property and equipment

    -       -       699,670       699,670  

Amortization of intangible assets

    -       -       -       -  

Total cost of revenues

    21,870,780       -       85,244,527       107,115,307  

Gross Profit

    14,016,225       -       26,535,575       40,551,800  
                                 

Expenses:

                               

Sales and marketing

                            15,394,065  

Technical operations and development

                            4,305,715  

General and administrative

                            9,459,008  

Depreciation of property and equipment

                            226,432  

Amortization of intangible assets

                            596,620  

Impairment of indefinite life intangible assets

                            577,145  

Loss on currency forward contracts

                            357,760  

Income from operations

                            9,635,055  

Other expensees, net

                            (206,730 )

Income before provision for income taxes

                          $ 9,428,325  
   

Network Access (1)

   

Domain Name Services

   

Consolidated Totals

 

Year ended December 31, 2013

 

Mobile Services

   

Other Services

                 
                                 

Net Revenues

  $ 16,530,237       -       113,404,667     $ 129,934,904  
                                 

Cost of revenues

                               

Cost of revenues

    12,621,093       -       80,339,228       92,960,321  

Network expenses

    -       -       4,835,939       4,835,939  

Depreciation of property and equipment

    -       -       627,973       627,973  

Amortization of intangible assets

    -       -       83,790       83,790  

Total cost of revenues

    12,621,093       -       85,886,930       98,508,023  

Gross Profit

    3,909,144       -       27,517,737       31,426,881  
                                 

Expenses:

                               

Sales and marketing

                            12,141,036  

Technical operations and development

                            4,158,603  

General and administrative

                            7,523,906  

Depreciation of property and equipment

                            215,447  

Amortization of intangible assets

                            876,120  

Impairment of indefinite life intangible assets

                            -  

Loss on currency forward contracts

                            357,109  

Income from operations

                            6,154,660  

Other expensees, net

                            (354,857 )

Income before provision for income taxes

                          $ 5,799,803  
Schedule Of Operating Income By Revenue Stream [Table Text Block]
   

Year ended December 31,

 
   

2015

   

2014

   

2013

 
                         

Network Access Services:

                       

Mobile Services

    58,889,922       35,887,005       16,530,237  

Other Services

    3,288,711       -       -  

Total Network Access Services

    62,178,633       35,887,005       16,530,237  

 

                       

Domain Services:

                       

Wholesale

                       

Domain Services

  $ 84,982,007     $ 86,640,949     $ 87,294,173  

Value Added Services

    9,297,943       9,654,734       10,271,219  

Total Wholesale

    94,279,950       96,295,683       97,565,392  

 

                       

Retail

    12,341,013       10,417,746       8,360,035  

Portfolio

    4,139,903       5,066,673       7,479,240  

Total Domain Services

    110,760,866       111,780,102       113,404,667  
                         
    $ 172,939,499     $ 147,667,107     $ 129,934,904  
Schedule of Cost of Revenues by Revenue Stream [Table Text Block]
   

Year ended December 31,

 
   

2015

   

2014

   

2013

 
                         

Network Access Services:

                       

Mobile Services

    32,615,415       21,870,780       12,621,093  

Other Services

    1,627,439       -       -  

Total Network Access Services

    34,242,854       21,870,780       12,621,093  
                         

Domain Services:

                       

Wholesale

                       

Domain Services

  $ 70,763,964     $ 72,353,061     $ 73,468,824  

Value Added Services

    1,892,867       2,211,085       2,115,167  

Total Wholesale

    72,656,831       74,564,146       75,583,991  
                         

Retail

    5,473,102       4,539,439       3,521,023  

Portfolio

    717,183       886,637       1,234,214  

Total Domain Services

    78,847,116       79,990,222       80,339,228  
                         

Network Expenses:

                       

Network, other costs

    5,464,777       4,554,635       4,835,939  

Network, depreciation and amortization costs

    1,183,509       699,670       711,763  
      6,648,286       5,254,305       5,547,702  
                         
    $ 119,738,256     $ 107,115,307     $ 98,508,023  
Schedule Of Property, Plant, and Equipment By Geographic Region [TableText Block]
   

Year ended December 31,

 
   

2015

   

2014

 

Canada

  $ 1,225,236     $ 1,131,883  

United States

    5,847,666       379,891  

Germany

    53,774       98,013  
    $ 7,126,676     $ 1,609,787  
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
   

Year ended December 31,

 
   

2015

   

2014

 

United States

  $ 702,594     $  

Germany

    530,410       735,730  
    $ 1,233,004     $ 735,730  
Schedule of Deferred Tax asset, Net by Geographic Region [Table Text Block]
   

Year ended December 31,

 
   

2015

   

2014

 

Canada

  $ 7,621,092     $ 7,378,619  
    $ 7,621,092     $ 7,378,619  
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   

Balance at

beginning year

   

Charged to

(recovered)

costs and

expenses

   

Write-offs

during year

   

Balance at

end of year

 

Allowance for doubtful accounts, excluding provision for credit notes

                               

2015

  $ 125,766     $ (3,671

)

  $     $ 122,095  

2014

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

2013

  $ 73,970     $ 17,256     $     $ 91,226