XML 44 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Note 13 - Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2021
Notes Tables  
Condensed Income Statement [Table Text Block]
  

Fiber Internet Services

  

Mobile Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

For the Three Months Ended June 30, 2021

                    
                     

Net Revenues

 $5,825  $7,006  $62,262  $-  $75,093 

Direct cost of revenues

  3,026   3,320   42,787   -   49,133 

Segment Gross Margin

  2,799   3,685   19,475   -   25,960 
                     

Adjusted EBITDA

 $(3,320) $5,284  $12,750  $(3,556) $11,158 
  

Fiber Internet Services

  

Mobile Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

For the Three Months Ended June 30, 2020

                    
                     

Net Revenues

 $4,414  $17,567  $60,141  $-  $82,122 

Direct cost of revenues

  1,665   8,659   41,466   -   51,790 

Segment Gross Margin

  2,749   8,908   18,675   -   30,331 
                     

Adjusted EBITDA

 $(1,071) $3,868  $12,351  $(2,973) $12,175 
  

Fiber Internet Services

  

Mobile Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

Six Months Ended June 30, 2021

                    
                     

Net Revenues

 $11,196  $11,286  $123,486  $-  $145,968 

Direct cost of revenues

  5,661   6,098   83,561   -   95,320 

Segment Gross Margin

  5,535   5,188   39,925   -   50,648 
                     

Adjusted EBITDA

 $(5,913) $9,763  $26,570  $(6,539) $23,881 
  

Fiber Internet Services

  

Mobile Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

Six Months Ended June 30, 2020

                    
                     

Net Revenues

 $8,722  $37,715  $119,670  $-  $166,107 

Direct cost of revenues

  3,380   18,517   83,081   -   104,978 

Segment Gross Margin

  5,342   19,198   36,589   -   61,129 
                     

Adjusted EBITDA

 $(2,133) $8,856  $23,898  $(5,765) $24,856 

Reconciliation of Adjusted EBITDA to Income before Provision for Income Taxes

 

Three Months Ended June 30,

  

Six Months Ended June 30,

 

(In Thousands of US Dollars)

 

2021

  

2020

  

2021

  

2020

 

(unaudited)

 

(unaudited)

  

(unaudited)

  

(unaudited)

  

(unaudited)

 
                 

Adjusted EBITDA

 $11,158  $12,175  $23,881  $24,856 

Depreciation of property and equipment

  4,211   3,155   7,970   6,145 

Impairment and loss on disposition of property and equipment

  6   1,525   66   1,525 

Amortization of intangible assets

  2,346   2,830   4,965   6,131 

Impairment of definite life intangible assets

  -   1,431   -   1,431 

Interest expense, net

  1,003   846   1,939   1,996 

Accretion of contingent consideration

  95   85   191   172 

Stock-based compensation

  1,209   847   2,231   1,648 

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

  191   (436)  357   (88)

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

  42   441   106   399 

Acquisition and other costs1

  367   845   1,136   956 
                 

Income before provision for income taxes

 $1,688  $606  $4,920  $4,541 
Schedule of Property Plant and Equipment by Geographic Region [Table Text Block]
  June 30, 2021  December 31, 2020 
         

Canada

 $3,120  $2,521 

United States

  141,028   114,968 

Europe

  39   41 
  $144,187  $117,530 
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
  June 30, 2021  December 31, 2020 
         

Canada

 $1,886  $2,385 

United States

  28,518   32,767 
  $30,404  $35,152 
Schedule of Deferred Tax Asset Net By Geographic Region [Table Text Block]
  June 30, 2021  December 31, 2020 
         

Germany

 $168  $226 
  $168  $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

 
                 

Six Months Ended June 30, 2021

 $222  $-  $20  $202 

Twelve months ended December 31, 2020

 $131  $91  $-  $222