XML 38 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 10 - Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2017
Notes Tables  
Condensed Income Statement [Table Text Block]
   
Network Access
   
Domain Name Services
   
Consolidated Totals
 
Three months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
                         
Net Revenues
  $
22,993,034
    $
62,015,450
    $
85,008,484
 
                         
Cost of revenues
                       
Cost of revenues
   
13,310,922
     
47,755,839
     
61,066,761
 
Network expenses
   
446,126
     
2,014,570
     
2,460,696
 
Depreciation of property and equipment
   
578,257
     
245,184
     
823,441
 
Amortization of intangible assets
   
11,532
     
487,500
     
499,032
 
Total cost of revenues
   
14,346,837
     
50,503,093
     
64,849,930
 
Gross Profit
   
8,646,197
     
11,512,357
     
20,158,554
 
                         
Expenses:
                       
Sales and marketing
   
 
     
 
     
7,578,414
 
Technical operations and development
   
 
     
 
     
1,910,147
 
General and administrative
   
 
     
 
     
2,852,345
 
Depreciation of property and equipment
   
 
     
 
     
154,638
 
Amortization of intangible assets
   
 
     
 
     
1,745,923
 
Impairment of indefinite life intangible assets
   
 
     
 
     
1,500
 
Loss (gain) on currency forward contracts
   
 
     
 
     
(54,075
)
Income from operations
   
 
     
 
     
5,969,662
 
Other income (expenses), net
   
 
     
 
     
(707,029
)
Income before provision for income taxes
   
 
     
 
    $
5,262,633
 
   
Network Access
   
Domain Name
Services
   
Consolidated
Totals
 
Three months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
                         
Net Revenues
  $
19,253,063
    $
29,811,264
    $
49,064,327
 
                         
Cost of revenues
                       
Cost of revenues
   
9,589,183
     
21,257,485
     
30,846,668
 
Network expenses
   
507,128
     
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
   
10,367,774
     
22,058,681
     
32,426,455
 
Gross Profit
   
8,885,289
     
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 (gain) 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
 
   
Network Access
   
Domain Name Services
   
Consolidated Totals
 
Nine months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
                         
Net Revenues
  $
63,559,792
    $
175,240,055
    $
238,799,847
 
                         
Cost of revenues
                       
Cost of revenues
   
35,389,553
     
134,433,264
     
169,822,817
 
Network expenses
   
1,397,832
     
5,666,626
     
7,064,458
 
Depreciation of property and equipment
   
1,494,299
     
634,118
     
2,128,417
 
Amortization of intangible assets
   
34,596
     
1,300,000
     
1,334,596
 
Total cost of revenues
   
38,316,280
     
142,034,008
     
180,350,288
 
Gross Profit
   
25,243,512
     
33,206,047
     
58,449,559
 
                         
Expenses:
                       
Sales and marketing
   
 
     
 
     
22,244,961
 
Technical operations and development
   
 
     
 
     
5,402,385
 
General and administrative
   
 
     
 
     
9,596,298
 
Depreciation of property and equipment
   
 
     
 
     
485,648
 
Amortization of intangible assets
   
 
     
 
     
4,735,221
 
Impairment of indefinite life intangible assets
   
 
     
 
     
1,500
 
Loss (gain) on currency forward contracts
   
 
     
 
     
(115,276
)
Income from operations
   
 
     
 
     
16,098,822
 
Other income (expenses), net
   
 
     
 
     
(2,190,673
)
Income before provision for income taxes
   
 
     
 
    $
13,908,149
 
   
Network Access
   
Domain Name
Services
   
Consolidated
Totals
 
Nine months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
                         
Net Revenues
  $
55,020,436
    $
85,993,893
    $
141,014,329
 
                         
Cost of revenues
                       
Cost of revenues
   
28,386,395
     
61,059,098
     
89,445,493
 
Network expenses
   
941,451
     
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
   
30,019,435
     
64,364,339
     
94,383,774
 
Gross Profit
   
25,001,001
     
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 (gain) on currency forward contracts
   
 
     
 
     
(96,993
)
Income from operations
   
 
     
 
     
19,640,396
 
Other income (expenses), net
   
 
     
 
     
85,919
 
Income before provision for income taxes
   
 
     
 
    $
19,726,315
 
Schedule of Operating Income by Revenue Stream [Table Text Block]
   
Three months ended September 30,
   
Nine months ended September 30,
 
   
2017
   
2016
   
2017
   
2016
 
                                 
Network Access Services:
                               
Mobile Services
  $
21,748,809
    $
18,374,906
    $
60,090,266
    $
52,287,808
 
Other Services
   
1,244,225
     
878,157
     
3,469,526
     
2,732,628
 
Total Network Access Services
   
22,993,034
     
19,253,063
     
63,559,792
     
55,020,436
 
                                 
Domain Services:
                               
Wholesale
                               
Domain Services
   
47,769,779
     
22,955,731
     
135,411,688
     
65,879,375
 
Value Added Services
   
4,401,704
     
2,226,977
     
14,034,456
     
6,834,086
 
Total Wholesale
   
52,171,483
     
25,182,708
     
149,446,144
     
72,713,461
 
                                 
Retail
   
8,872,984
     
3,721,032
     
22,937,606
     
10,747,456
 
Portfolio
   
970,983
     
907,524
     
2,856,305
     
2,532,976
 
Total Domain Services
   
62,015,450
     
29,811,264
     
175,240,055
     
85,993,893
 
                                 
    $
85,008,484
    $
49,064,327
    $
238,799,847
    $
141,014,329
 
Schedule of Cost of Revenues by Revenue Stream [Table Text Block]
   
 
 
 
Three months ended September 30,
   
 
 
 
Nine months ended September 30,
 
   
2017
   
2016
   
2017
   
2016
 
                                 
Network Access Services:
                               
Mobile Services
  $
12,365,383
    $
9,087,274
    $
32,634,348
    $
27,026,242
 
Other Services
   
945,539
     
501,909
     
2,755,205
     
1,360,153
 
Total Network Access Services
   
13,310,922
     
9,589,183
     
35,389,553
     
28,386,395
 
                                 
Domain Services:
                               
Wholesale
                               
Domain Services
   
42,294,131
     
18,934,555
     
119,206,649
     
54,215,215
 
Value Added Services
   
671,291
     
463,369
     
1,823,711
     
1,401,821
 
Total Wholesale
   
42,965,422
     
19,397,924
     
121,030,360
     
55,617,036
 
                                 
Retail
   
4,610,745
     
1,727,867
     
12,775,941
     
4,968,659
 
Portfolio
   
179,672
     
131,694
     
626,963
     
473,403
 
Total Domain Services
   
47,755,839
     
21,257,485
     
134,433,264
     
61,059,098
 
                                 
Network Expenses:
                               
Network, other costs
   
2,460,696
     
1,287,620
     
7,064,458
     
3,925,377
 
Network, depreciation and amortization costs
   
1,322,473
     
292,167
     
3,463,013
     
1,012,904
 
     
3,783,169
     
1,579,787
     
10,527,471
     
4,938,281
 
                                 
    $
64,849,930
    $
32,426,455
    $
180,350,288
    $
94,383,774
 
Schedule of Property Plant and Equipment by Geographic Region [Table Text Block]
   
September 30, 2017
   
December 31, 2016
 
                 
Canada
  $
1,169,409
    $
1,010,427
 
United States
   
21,036,074
     
12,398,961
 
Germany
   
27,387
     
41,050
 
    $
22,232,870
    $
13,450,438
 
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
   
September 30, 2017
   
December 31, 2016
 
                 
Canada
  $
7,522,264
    $
5,850,596
 
United States
   
39,730,601
     
633,798
 
Germany
   
171,100
     
325,090
 
    $
47,423,965
    $
6,809,484
 
Schedule of Deferred Tax Asset Net By Geographic Region [Table Text Block]
   
September 30, 2017
   
December 31, 2016
 
                 
Canada
  $
-
    $
5,708,725
 
    $
-
    $
5,708,725
 
Allowance for Credit Losses on Financing Receivables [Table Text Block]
Allowance for doubtful accounts excluding 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, 2017
  $
164,145
    $
3,741
    $
-
    $
167,886
 
Year ended December 31, 2016
  $
122,095
    $
42,050
    $
-
    $
164,145