XML 17 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Operating activities:        
Net income for the period $ 5,346 $ 3,440 [1],[2] $ 12,698 $ 11,128 [1],[2]
Items not involving cash:        
Depreciation of property and equipment 1,445 978 [1] 4,007 2,614 [1]
Loss on write off of property and equipment (8) [1] (17) [1]
Amortization of debt discount and issuance costs 72 57 [1] 211 204 [1]
Amortization of intangible assets 2,296 2,245 [1] 6,953 6,070 [1]
Impairment of indefinite life intangible asset 2 2
Change in capitalized contract costs (29) [1] 21 [1]
Deferred income taxes (recovery) (369) (1,445) [1] (861) (3,011) [1]
Excess tax benefits on share-based compensation expense (191) (444) [1] (532) (2,615) [1]
Amortization of deferred rent (5) [1] (9) 6 [1]
Loss on disposal of domain names 5 8 [1] 70 25 [1]
Other income (129) [1] (171) (386) [1]
Loss (gain) on change in the fair value of forward contracts (30) 1 [1] 13 (37) [1]
Stock-based compensation 711 203 [1] 1,904 834 [1]
Change in non-cash operating working capital:        
Accounts receivable 685 533 [1] 847 (332) [1]
Inventory 108 (643) [1] (196) (1,739) [1]
Prepaid expenses and deposits 874 202 [1] (368) (2,169) [1]
Prepaid domain name registry and ancillary services fees 4,229 3,084 [1] 15,777 570 [1]
Income taxes recoverable (137) 2,225 [1] 293 1,815 [1]
Accounts payable 778 (644) [1] 1,048 (4,682) [1]
Accrued liabilities 107 981 [1] 465 994 [1]
Customer deposits (1,049) (1,905) [1] (3,370) 1,163 [1]
Deferred revenue (3,559) (1,425) [1] (12,090) 7,543 [1]
Accreditation fees payable (73) (50) [1] (169) (200) [1]
Net cash provided by operating activities 11,214 7,282 [1] 26,541 17,814 [1]
Financing activities:        
Proceeds received on exercise of stock options 23 68 [1] 62 173 [1]
Payment of tax obligations resulting from net exercise of stock options (116) (117) [1] (404) (1,438) [1]
Proceeds received on loan payable [1] 2,500 86,998 [1]
Repayment of loan payable (4,387) (4,573) [1] (15,212) (15,403) [1]
Payment of loan payable costs (4) (16) [1] (8) (620) [1]
Net cash (used in) provided by financing activities (4,484) (4,638) [1] (13,062) 69,710 [1]
Investing activities:        
Additions to property and equipment (7,003) (2,859) [1] (19,439) (9,461) [1]
Acquisition of a portion of the minority interest in Ting Virginia, LLC (note 4(a)) [1] (1,200) (2,000) [1]
Acquisition of Enom Incorporated, net of cash (note 4(b)) [1] (76,237) [1]
Acquisition of intangible assets (113) (2,384) [1] (114) (2,384) [1]
Net cash used in investing activities (7,116) (5,243) (20,753) (90,082)
Decrease in cash and cash equivalents (386) (2,599) [1] (7,274) (2,558) [1]
Cash and cash equivalents, beginning of period 11,161 15,146 [1] 18,049 [3] 15,105 [1]
Cash and cash equivalents, end of period 10,775 12,547 [1] 10,775 12,547 [1]
Supplemental cash flow information:        
Interest paid 919 870 [1] 2,781 2,717 [1]
Income taxes paid, net 1,793 1,308 [1] 5,370 6,313 [1]
Supplementary disclosure of non-cash investing and financing activities:        
Property and equipment acquired during the period not yet paid for $ 382 $ 186 [1] $ 382 $ 186 [1]
[1] The Company has initially applied ASC 2014-09 (Topic 606) using the modified retrospective method. Under this method, the comparative information is not restated.
[2] The Company has initially applied ASC 2014-09 (Topic 606) using the modified retrospective method. Under this method, the comparative information is not restated.
[3] The Company has initially applied ASC 2014-09 (Topic 606) using the modified retrospective method. Under this method, the comparative information is not restated.