XML 74 R28.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

Note 20 - Subsequent Events | 12 Months Ended
--- | ---
Dec. 31, 2019
Notes to Financial Statements |
Subsequent Events [Text Block] | 20. Subsequent Events:
| a. | On October 31, 2019, the Company entered into a Stock Purchase Agreement to purchase all of the issued and outstanding shares of Cedar Holdings Group, Incorporated (“Cedar”), a fiber Internet provider business based in Durango, Colorado. The transaction closed on January 1, 2020, following receipt of all regulatory approvals. The purchase price w as $14.1 m illion, less an estimated purchase price adjustment of approxima tely $0.1 m illion relating to a working capital deficit and assessment of the fair value of contingent consideration, for net purchase consideration of $14.0 m illion. The cash consideration due at closing of $9.0 million was financed by an advance on the 2019 Amended Credit Facility. The Company also issued 32,374 of Tucows Inc. shares ( $2.0 million) of Tucows Inc. shares with a two -year restriction period at closing. Included in the agreement is contingent consideration totaling up to $4.0 million, due on the 24th and 36th month anniversaries of the closing of the transaction dependent upon the achievement of certain milestones as defined in the Share Purchase Agreement. The fair value of the contingent consideration was determined to be $3.1 million using a discount rate of 11.3%. The Company has prepared a preliminary purchase price allocation of the assets acquired and the liabilities assumed of Cedar based on management’s best estimates of fair value. The final purchase price allocation may vary based on final appraisals, valuations and analyses of the fair value of the acquired assets and assumed liabilities. The following table shows the preliminary allocation of the purchase price for Cedar to the acquired identifiable assets, liabilities assumed and goodwill:
Cash Consideration, including working capital adjustment |  | $ | 8,901 |
Share-based payment |  |  | 2,000 |
Fair value of contingent payments |  |  | 3,065 |
Total estimated purchase price |  |  | 13,966 |
Cash and Cash Equivalents |  |  | 66 |
Accounts Receivables, net |  |  | 67 |
Other current assets |  |  | 195 |
Property and equipment |  |  | 4,488 |
Right of use operating lease |  |  | 18 |
Intangible assets |  |  | 5,570 |
Total identifiable assets |  |  | 10,404 |
Accounts payable and accrued labilities |  |  | (254 | )
Deferred tax liability |  |  | (2,207 | )
Operating lease liability |  |  | (13 | )
Total liabilities assumed |  |  | (2,474 | )
Total net assets (liabilities) assumed |  |  | 7,930 |
Total goodwill |  | $ | 6,036 |
| b. | On February 12, 2020, the Company announced that its Board has approved a stock buyback program to repurchase up to $40 million of its common stock in the open market. Purchases will be made exclusively through the facilities of the NASDAQ Capital Market. The stock buyback program commenced on February 13, 2020 and will terminate on or before February 12, 2021. The previously announced $40 million buyback program for the period February 14, 2019 to February 13, 2020 was terminated on February 13, 2020. The Company repurchased 101,816 shares under this program, for a total of $5.0 million. According to the terms of our 2019 Amended Credit Facility, share repurchases require the Lenders’ consent if the Company’s Total Funded Debt to Adjusted EBITDA ratio exceeds 2.00:1.

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 significant events or transactions that occurred after the balance sheet date through the date the financial statements were issued or the date the financial statements were available to be issued. Examples include: the sale of a capital stock issue, purchase of a business, settlement of litigation, catastrophic loss, significant foreign exchange rate changes, loans to insiders or affiliates, and transactions not in the ordinary course of business. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 855 -URI http://asc.fasb.org/topic&trid=2122774 + Details
Name: | us-gaap_SubsequentEventsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration