XML 55 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 16 - Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2017
Notes Tables  
Condensed Income Statement [Table Text Block]
   
Network Access
   
Domain Name
Service
s
   
Consolidated
Total
s
 
Year ended December 31, 201
7
 
 
 
 
 
 
 
 
 
 
 
 
                         
Net Revenue
s
  $
88,710,902
    $
240,709,839
    $
329,420,741
 
                         
Cost of revenue
s
                       
Cost of revenue
s
   
48,706,531
     
181,893,101
     
230,599,632
 
Network expense
s
   
1,861,319
     
7,463,135
     
9,324,454
 
Depreciation of property and equipmen
t
   
2,202,052
     
940,346
     
3,142,398
 
Amortization of intangible asset
s
   
46,128
     
1,787,500
     
1,833,628
 
Total cost of revenue
s
   
52,816,030
     
192,084,082
     
244,900,112
 
Gross Profi
t
   
35,894,872
     
48,625,757
     
84,520,629
 
                         
Expenses
:
                       
Sales and marketin
g
   
 
     
 
     
29,422,984
 
Technical operations and developmen
t
   
 
     
 
     
7,257,720
 
General and administrativ
e
   
 
     
 
     
13,593,901
 
Depreciation of property and equipmen
t
   
 
     
 
     
585,424
 
Amortization of intangible asset
s
   
 
     
 
     
6,566,308
 
Impairment of indefinite life intangible asset
s
   
 
     
 
     
111,251
 
Loss (gain) on currency forward contract
s
   
 
     
 
     
(98,227
)
Income from operation
s
   
 
     
 
     
27,081,268
 
Other income (expenses), ne
t
   
 
     
 
     
(3,006,500
)
Income before provision for income taxe
s
   
 
     
 
    $
24,074,768
 
   
Network Access
   
Domain Name
Service
s
   
Consolidated
Total
s
 
Year ended December 31, 201
6
 
 
 
 
 
 
 
 
 
 
 
 
                         
Net Revenue
s
  $
73,778,951
    $
116,039,981
    $
189,818,932
 
                         
Cost of revenue
s
                       
Cost of revenue
s
   
37,939,683
     
82,247,279
     
120,186,962
 
Network expense
s
   
1,398,899
     
3,811,601
     
5,210,500
 
Depreciation of property and equipmen
t
   
977,395
     
342,424
     
1,319,819
 
Amortization of intangible asset
s
   
48,017
     
-
     
48,017
 
Total cost of revenue
s
   
40,363,994
     
86,401,304
     
126,765,298
 
Gross Profi
t
   
33,414,957
     
29,638,677
     
63,053,634
 
                         
Expenses
:
                       
Sales and marketin
g
   
 
     
 
     
20,754,752
 
Technical operations and developmen
t
   
 
     
 
     
4,494,819
 
General and administrativ
e
   
 
     
 
     
11,404,793
 
Depreciation of property and equipmen
t
   
 
     
 
     
503,864
 
Amortization of intangible asset
s
   
 
     
 
     
905,157
 
Impairment of indefinite life intangible asset
s
   
 
     
 
     
42,673
 
Loss (gain) on currency forward contract
s
   
 
     
 
     
(98,977
)
Income from operation
s
   
 
     
 
     
25,046,553
 
Other income (expenses), ne
t
   
 
     
 
     
66,371
 
Income before provision for income taxe
s
   
 
     
 
    $
25,112,924
 
   
Network
Access
   
Domain Name
Services
   
Consolidated
Totals
 
Year ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
                         
Net Revenues
  $
60,974,265
    $
110,712,514
    $
171,686,779
 
                         
Cost of revenues
                       
Cost of revenues
   
34,133,569
     
78,847,116
     
112,980,685
 
Network expenses
   
698,960
     
4,765,817
     
5,464,777
 
Depreciation of property and equipment
   
447,644
     
697,344
     
1,144,988
 
Amortization of intangible assets
   
38,520
     
-
     
38,520
 
Total cost of revenues
   
35,318,693
     
84,310,277
     
119,628,970
 
Gross Profit
   
25,655,572
     
26,402,237
     
52,057,809
 
                         
Expenses:
                       
Sales and marketing
   
 
     
 
     
17,394,376
 
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 income (expenses), net
   
 
     
 
     
(73,153
)
Income before provision for income taxes
   
 
     
 
    $
17,942,957
 
Schedule of Operating Income by Revenue Stream [Table Text Block]
   
Year ended December 31,
 
   
201
7
   
201
6
   
201
5
 
                         
Network Access Services:
                       
Mobile Services
  $
83,885,054
    $
70,127,294
    $
57,685,554
 
Other Services
   
4,825,848
     
3,651,657
     
3,288,711
 
Total Network Access Services
   
88,710,902
     
73,778,951
     
60,974,265
 
                         
Domain Services:
                       
Wholesale
                       
Domain Services
   
183,731,385
     
89,009,546
     
84,934,519
 
Value Added Services
   
18,572,774
     
9,169,721
     
9,298,978
 
Total Wholesale
   
202,304,159
     
98,179,267
     
94,233,497
 
                         
Retail
   
31,649,000
     
14,629,949
     
12,637,498
 
Portfolio
   
6,756,680
     
3,230,765
     
3,841,519
 
Total Domain Services
   
240,709,839
     
116,039,981
     
110,712,514
 
                         
    $
329,420,741
    $
189,818,932
    $
171,686,779
 
Schedule of Cost of Revenues by Revenue Stream [Table Text Block]
   
Year ended December 31,
 
   
201
7
   
201
6
   
201
5
 
                         
Network Access Services:
                       
Mobile Services
  $
45,335,276
    $
35,914,882
    $
32,615,416
 
Other Services
   
3,371,255
     
2,024,801
     
1,518,153
 
Total Network Access Services
   
48,706,531
     
37,939,683
     
34,133,569
 
                         
Domain Services:
                       
Wholesale
                       
Domain Services
   
161,012,532
     
72,947,730
     
70,633,267
 
Value Added Services
   
2,383,627
     
1,918,165
     
2,023,341
 
Total Wholesale
   
163,396,159
     
74,865,895
     
72,656,608
 
                         
Retail
   
17,346,138
     
6,765,237
     
5,494,550
 
Portfolio
   
1,150,804
     
616,147
     
695,958
 
Total Domain Services
   
181,893,101
     
82,247,279
     
78,847,116
 
                         
Network Expenses:
                       
Network, other costs
   
9,324,454
     
5,210,500
     
5,464,777
 
Network, depreciation and amortization costs
   
4,976,026
     
1,367,836
     
1,183,508
 
     
14,300,480
     
6,578,336
     
6,648,285
 
                         
    $
244,900,112
    $
126,765,298
    $
119,628,970
 
Schedule of Property Plant and Equipment by Geographic Region [Table Text Block]
   
December 31, 201
7
   
December 31, 201
6
 
                 
Canad
a
  $
1,176,371
    $
1,010,427
 
United State
s
   
23,417,435
     
12,398,961
 
German
y
   
26,492
     
41,050
 
    $
24,620,298
    $
13,450,438
 
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
   
December 31, 201
7
   
December 31, 201
6
 
                 
Canad
a
  $
7,748,940
    $
5,850,596
 
United State
s
   
37,783,202
     
633,798
 
German
y
   
119,770
     
325,090
 
    $
45,651,912
    $
6,809,484
 
Schedule of Deferred Tax Asset Net By Geographic Region [Table Text Block]
   
December 31,
201
7
   
December 31,
201
6
 
                 
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 note
s
 
Balance at beginning of perio
d
   
Charged to (recovered)
costs and expense
s
   
Write-offs during
perio
d
   
Balance at end of
perio
d
 
                                 
Year ended December 31, 201
7
  $
164,145
    $
4,264
    $
-
    $
168,409
 
Year ended December 31, 201
6
  $
122,095
    $
42,050
    $
-
    $
164,145