XML 45 R34.htm IDEA: XBRL DOCUMENT v3.21.1
Note 13 - Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2021
Notes Tables  
Condensed Income Statement [Table Text Block]
  

Fiber Internet Services

  

Mobile Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

For the Three Months Ended March 31, 2021

                    
                     

Net Revenues

 $5,371  $4,279  $61,225  $-  $70,875 

Direct cost of revenues

  2,635   2,778   40,774   -   46,187 

Segment Gross Margin

  2,736   1,501   20,451   -   24,688 
                     

Adjusted EBITDA

 $(2,593) $4,478  $13,820  $(2,981) $12,724 
  

Fiber Internet Services

  

Mobile Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

For the Three Months Ended March 31, 2020

                    
                     

Net Revenues

 $4,308  $20,148  $59,529  $-  $83,985 

Direct cost of revenues

  1,716   9,857   41,615   -   53,188 

Segment Gross Margin

  2,592   10,291   17,914   -   30,797 
                     

Adjusted EBITDA

 $(1,062) $4,989  $11,547  $(2,793) $12,681 

Reconciliation of Adjusted EBITDA to Income before Provision for Income Taxes

 

Three Months Ended March 31,

 

(In Thousands of US Dollars)

 

2021

  

2020

 

(unaudited)

 

(unaudited)

  

(unaudited)

 
         

Adjusted EBITDA

 $12,724  $12,681 

Depreciation of property and equipment

  3,759   2,990 

Impairment of property and equipment

  60   - 

Amortization of intangible assets

  2,619   3,301 

Interest expense, net

  936   1,150 

Accretion of contingent consideration

  96   87 

Stock-based compensation

  1,022   801 

Unrealized loss (gain) on change in fair value of forward contracts

  166   348 

Unrealized loss (gain) on foreign exchange revaluation of foreign denominated monetary assets and liabilities

  67   (42)

Acquisition and other costs1

  767   111 
         

Income before provision for income taxes

 $3,232  $3,935 
Schedule of Property Plant and Equipment by Geographic Region [Table Text Block]
  March 31, 2021  December 31, 2020 
         
Canada $2,435  $2,521 
United States  127,371   114,968 
Europe  40   41 
  $129,846  $117,530 
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
  March 31, 2021  December 31, 2020 
         
Canada $2,135  $2,385 
United States  30,552   32,767 
  $32,687  $35,152 
Schedule of Deferred Tax Asset Net By Geographic Region [Table Text Block]
  March 31, 2021  December 31, 2020 
         
Germany $188  $226 
  $188  $226 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

Allowance for doubtful accounts

 

Balance at beginning of period

  

Charged to costs and expenses

  

Write-offs during period

  

Balance at end of period

 
                 

Three Months Ended March 31, 2021

 $222  $-  $16  $206 

Twelve months ended December 31, 2020

 $131  $91  $-  $222