XML 28 R17.htm IDEA: XBRL DOCUMENT
v3.5.0.2

Note 10 - Segment Reporting | 9 Months Ended
--- | ---
Sep. 30, 2016
Notes to Financial Statements |
Segment Reporting Disclosure [Text Block] | 10. Segment reporting: (a) We are organized and managed based on three operating segments which are differentiated primarily by their services, the markets they serve and the regulatory environments in which they operate and are described as follows: 1. Network Access - Mobile Services - This segment derives revenue from the sale of mobile phones and telephony services to individuals and small businesses through the Ting website. Revenues are generated in the United States. 2. Network Access - Other Services - This segment derives revenue from the provisioning of high speed Internet access, Internet hosting and consulting services. Revenues are generated in the United States. 3. Domain Services – This segment includes wholesale and retail domain name registration services, value added services and portfolio services. The Company primarily earns revenues from the registration fees charged to resellers in connection with new, renewed and transferred domain name registrations; the sale of retail Internet domain name registration and email services to individuals and small businesses; and by making its portfolio of domain names available for sale or lease. Domain Services revenues are attributed to the country in which the contract originates, primarily Canada. The Chief Executive Officer is the chief operating decision maker and regularly reviews the operations and performance by segment. The chief operating decision maker reviews gross profit as a key measure of performance for each segment and to make decisions about the allocation of resources. Sales and marketing expenses, technical operations and development expenses, general and administrative expenses, depreciation of property and equipment, amortization of intangibles assets, impairment of indefinite life intangible assets, loss (gain) on currency forward contracts, other income (expense), and provision for income taxes, are organized along functional lines and are not included in the measurement of segment profitability. Total assets and total liabilities are centrally managed and are not reviewed at the segment level by the chief operating decision maker. Information by operating segments, which is regularly reported to the chief operating decision maker is as follows:
|  | Network Access (1) |  |  | Domain Name Services |  |  | Consolidated Totals |
Three months ended September 30, 2016 |  | Mobile Services |  |  | Other Services |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 18,374,906 |  |  |  | 878,157 |  |  |  | 29,811,264 |  |  | $ | 49,064,327 |
Cost of revenues |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cost of revenues |  |  | 9,087,274 |  |  |  | 501,909 |  |  |  | 21,257,485 |  |  |  | 30,846,668 |
Network expenses |  |  | 291,581 |  |  |  | 215,547 |  |  |  | 780,492 |  |  |  | 1,287,620 |
Depreciation of property and equipment |  |  | - |  |  |  | 258,042 |  |  |  | 20,704 |  |  |  | 278,746 |
Amortization of intangible assets |  |  | - |  |  |  | 13,421 |  |  |  | - |  |  |  | 13,421 |
Total cost of revenues |  |  | 9,378,855 |  |  |  | 988,919 |  |  |  | 22,058,681 |  |  |  | 32,426,455 |
Gross Profit |  |  | 8,996,051 |  |  |  | (110,762 | ) |  |  | 7,752,583 |  |  |  | 16,637,872 |
Expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Sales and marketing |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5,479,445 |
Technical operations and development |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,270,107 |
General and administrative |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2,166,217 |
Depreciation of property and equipment |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 178,687 |
Amortization of intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 279,126 |
Impairment of indefinite life intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2,866 |
Loss on currency forward contracts |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 22,475 |
Income from operations |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7,238,949 |
Other income (expenses), net |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (5,021 | )
Income before provision for income taxes |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 7,233,928 |
| (1) | Network access includes Mobile Services and Other Services. Other Services includes the provisioning of high speed Internet access, Internet hosting and network consulting services.
|  | Network Access (1) |  |  | Domain Name Services |  |  | Consolidated Totals |
Three months ended September 30, 2015 |  | Mobile Services |  |  | Other Services |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 15,359,066 |  |  |  | 916,358 |  |  |  | 27,992,221 |  |  | $ | 44,267,645 |
Cost of revenues |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cost of revenues |  |  | 8,776,286 |  |  |  | 373,586 |  |  |  | 19,568,741 |  |  |  | 28,718,613 |
Network expenses |  |  | 27,889 |  |  |  | 177,266 |  |  |  | 1,216,124 |  |  |  | 1,421,279 |
Depreciation of property and equipment |  |  | - |  |  |  | 147,250 |  |  |  | 176,916 |  |  |  | 324,166 |
Amortization of intangible assets |  |  | - |  |  |  | 11,532 |  |  |  | - |  |  |  | 11,532 |
Total cost of revenues |  |  | 8,804,175 |  |  |  | 709,634 |  |  |  | 20,961,781 |  |  |  | 30,475,590 |
Gross Profit |  |  | 6,554,891 |  |  |  | 206,724 |  |  |  | 7,030,440 |  |  |  | 13,792,055 |
Expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Sales and marketing |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4,517,666 |
Technical operations and development |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,101,581 |
General and administrative |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2,607,917 |
Depreciation of property and equipment |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 63,790 |
Amortization of intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 56,997 |
Impairment of indefinite life intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 18,550 |
Loss on currency forward contracts |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 352,738 |
Income from operations |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5,072,816 |
Other income (expensees), net |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (78,959 | )
Income before provision for income taxes |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 4,993,857 |
| (1) | Network access includes Mobile Services and Other Services. Other Services includes the provisioning of high speed Internet access, Internet hosting and network consulting services.
|  | Network Access (1) |  |  | Domain Name Services |  |  | Consolidated Totals |
Nine months ended September 30, 2016 |  | Mobile Services |  |  | Other Services |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 52,287,808 |  |  |  | 2,732,628 |  |  |  | 85,993,893 |  |  | $ | 141,014,329 |
Cost of revenues |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cost of revenues |  |  | 27,026,242 |  |  |  | 1,360,153 |  |  |  | 61,059,098 |  |  |  | 89,445,493 |
Network expenses |  |  | 364,731 |  |  |  | 576,720 |  |  |  | 2,983,926 |  |  |  | 3,925,377 |
Depreciation of property and equipment |  |  | - |  |  |  | 655,104 |  |  |  | 321,315 |  |  |  | 976,419 |
Amortization of intangible assets |  |  | - |  |  |  | 36,485 |  |  |  | - |  |  |  | 36,485 |
Total cost of revenues |  |  | 27,390,973 |  |  |  | 2,628,462 |  |  |  | 64,364,339 |  |  |  | 94,383,774 |
Gross Profit |  |  | 24,896,835 |  |  |  | 104,166 |  |  |  | 21,629,554 |  |  |  | 46,630,555 |
Expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Sales and marketing |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 15,174,619 |
Technical operations and development |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3,445,118 |
General and administrative |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7,497,752 |
Depreciation of property and equipment |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 328,877 |
Amortization of intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 613,041 |
Impairment of indefinite life intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 27,745 |
Loss on currency forward contracts |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (96,993 | )
Income from operations |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 19,640,396 |
Other income (expensees), net |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 85,919 |
Income before provision for income taxes |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 19,726,315 |
| (1) | Network access includes Mobile Services and Other Services. Other Services includes the provisioning of high speed Internet access, Internet hosting and network consulting services.
|  | Network Access (1) |  |  | Domain Name Services |  |  | Consolidated Totals |
Nine months ended September 30, 2015 |  | Mobile Services |  |  | Other Services |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 41,636,125 |  |  |  | 2,350,207 |  |  |  | 82,998,789 |  |  | $ | 126,985,121 |
Cost of revenues |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cost of revenues |  |  | 23,902,466 |  |  |  | 1,068,013 |  |  |  | 58,796,993 |  |  |  | 83,767,472 |
Network expenses |  |  | 66,057 |  |  |  | 437,856 |  |  |  | 3,634,300 |  |  |  | 4,138,213 |
Depreciation of property and equipment |  |  | - |  |  |  | 281,061 |  |  |  | 522,676 |  |  |  | 803,737 |
Amortization of intangible assets |  |  | - |  |  |  | 26,988 |  |  |  | - |  |  |  | 26,988 |
Total cost of revenues |  |  | 23,968,523 |  |  |  | 1,813,918 |  |  |  | 62,953,969 |  |  |  | 88,736,410 |
Gross Profit |  |  | 17,667,602 |  |  |  | 536,289 |  |  |  | 20,044,820 |  |  |  | 38,248,711 |
Expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Sales and marketing |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12,548,415 |
Technical operations and development |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3,405,052 |
General and administrative |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7,826,405 |
Depreciation of property and equipment |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 185,074 |
Amortization of intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 167,209 |
Impairment of indefinite life intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 68,848 |
Loss on currency forward contracts |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 681,988 |
Income from operations |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 13,365,720 |
Other income (expensees), net |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (161,136 | )
Income before provision for income taxes |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 13,204,584 |
| (1) | Network access includes Mobile Services and Other Services. Other Services includes the provisioning of high speed Internet access, Internet hosting and network consulting services.
(b) The following is a summary of the Company’s revenue earned from each significant revenue stream:
|  | Three months ended September 30, |  |  | Nine months ended September 30, |
|  | 2016 |  |  | 2015 |  |  | 2016 |  |  | 2015 |
Network Access Services: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Mobile Services |  | $ | 18,374,906 |  |  | $ | 15,359,066 |  |  | $ | 52,287,808 |  |  | $ | 41,636,125 |
Other Services |  |  | 878,157 |  |  |  | 916,358 |  |  |  | 2,732,628 |  |  |  | 2,350,207 |
Total Network Access Services |  |  | 19,253,063 |  |  |  | 16,275,424 |  |  |  | 55,020,436 |  |  |  | 43,986,332 |
Domain Services: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Wholesale |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Domain Services |  |  | 22,955,731 |  |  |  | 21,124,406 |  |  |  | 65,879,375 |  |  |  | 63,582,585 |
Value Added Services |  |  | 2,226,977 |  |  |  | 2,399,638 |  |  |  | 6,834,086 |  |  |  | 6,995,528 |
Total Wholesale |  |  | 25,182,708 |  |  |  | 23,524,044 |  |  |  | 72,713,461 |  |  |  | 70,578,113 |
Retail |  |  | 3,721,032 |  |  |  | 3,220,335 |  |  |  | 10,747,456 |  |  |  | 9,278,472 |
Portfolio |  |  | 907,524 |  |  |  | 1,247,842 |  |  |  | 2,532,976 |  |  |  | 3,142,204 |
Total Domain Services |  |  | 29,811,264 |  |  |  | 27,992,221 |  |  |  | 85,993,893 |  |  |  | 82,998,789 |
|  | $ | 49,064,327 |  |  | $ | 44,267,645 |  |  | $ | 141,014,329 |  |  | $ | 126,985,121 |
During the three and nine months ended September 30, 2016 and 2015, no customer accounted for more than 10% of total revenue. As at September 30, 2016 and 2015, no customer accounted for more than 10% of accounts receivable. (c) The following is a summary of the Company’s cost of revenues from each significant revenue stream:
|  | Three months ended September 30, |  |  | Nine months ended September 30, |
|  | 2016 |  |  | 2015 |  |  | 2016 |  |  | 2015 |
Network Access Services: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Mobile Services |  | $ | 9,087,274 |  |  | $ | 8,776,286 |  |  | $ | 27,026,242 |  |  | $ | 23,902,466 |
Other Services |  |  | 501,909 |  |  |  | 373,586 |  |  |  | 1,360,153 |  |  |  | 1,068,013 |
Total Network Access Services |  |  | 9,589,183 |  |  |  | 9,149,872 |  |  |  | 28,386,395 |  |  |  | 24,970,479 |
Domain Services: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Wholesale |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Domain Services |  |  | 18,934,555 |  |  |  | 17,482,420 |  |  |  | 54,215,215 |  |  |  | 52,773,403 |
Value Added Services |  |  | 463,369 |  |  |  | 487,428 |  |  |  | 1,401,821 |  |  |  | 1,525,181 |
Total Wholesale |  |  | 19,397,924 |  |  |  | 17,969,848 |  |  |  | 55,617,036 |  |  |  | 54,298,584 |
Retail |  |  | 1,727,867 |  |  |  | 1,430,418 |  |  |  | 4,968,659 |  |  |  | 3,984,320 |
Portfolio |  |  | 131,694 |  |  |  | 168,475 |  |  |  | 473,403 |  |  |  | 514,089 |
Total Domain Services |  |  | 21,257,485 |  |  |  | 19,568,741 |  |  |  | 61,059,098 |  |  |  | 58,796,993 |
Network Expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Network, other costs |  |  | 1,287,620 |  |  |  | 1,421,279 |  |  |  | 3,925,377 |  |  |  | 4,138,213 |
Network, depreciation and amortization costs |  |  | 292,167 |  |  |  | 335,698 |  |  |  | 1,012,904 |  |  |  | 830,725 |
|  |  | 1,579,787 |  |  |  | 1,756,977 |  |  |  | 4,938,281 |  |  |  | 4,968,938 |
|  | $ | 32,426,455 |  |  | $ | 30,475,590 |  |  | $ | 94,383,774 |  |  | $ | 88,736,410 |
(d) The following is a summary of the Company’s property and equipment by geographic region:
|  | September 30, 2016 |  |  | December 31, 2015 |
Canada |  | $ | 974,619 |  |  | $ | 1,225,236 |
United States |  |  | 8,592,697 |  |  |  | 5,847,666 |
Germany |  |  | 49,831 |  |  |  | 53,774 |
|  | $ | 9,617,147 |  |  | $ | 7,126,676 |
(e) The following is a summary of the Company’s amortizable intangible assets by geographic region:
|  | September 30, 2016 |  |  | December 31, 2015 |
Canada |  | $ | 5,881,032 |  |  | $ | - |
United States |  |  | 650,997 |  |  |  | 702,594 |
Germany |  |  | 376,420 |  |  |  | 530,410 |
|  | $ | 6,908,449 |  |  | $ | 1,233,004 |
(f) The following is a summary of the Company’s deferred tax asset by geographic region:
|  | September 30, 2016 |  |  | December 31, 2015 |
Canada |  | $ | 5,355,575 |  |  | $ | 7,621,092 |
|  | $ | 5,355,575 |  |  | $ | 7,621,092 |
(g) Valuation and qualifying accounts:
Allowance for doubtful accounts exclusding provision for credit notes |  | Balance at beginning of period |  |  | Charged to (recovered) costs and expenses |  |  | Write-offs during period |  |  | Balance at end of period |
Nine months ended September 30, 2016 |  | $ | 122,095 |  |  | $ | 26,076 |  |  | $ | - |  |  | $ | 148,171 |
Year ended December 31, 2015 |  | $ | 125,766 |  |  | $ | (3,671 | ) |  | $ | - |  |  | $ | 122,095 |

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 34 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8981-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 41 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e9038-108599 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 33 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8971-108599 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 12 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8595-108599 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8380-108599 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 32 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8933-108599 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 26 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8844-108599 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 35 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8984-108599 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 40 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e9031-108599 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 42 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e9054-108599 Reference 11: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 10 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8538-108599 Reference 12: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 29 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8864-108599 Reference 13: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8924-108599 Reference 14: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8906-108599 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration