XML 31 R20.htm IDEA: XBRL DOCUMENT
v3.21.2

Note 13 - Segment Reporting | 9 Months Ended
--- | ---
Sep. 30, 2021
Notes to Financial Statements |
Segment Reporting Disclosure [Text Block] | 13. Segment Reporting: Reportable operating segments: We are organized and managed based on three operating segments which are differentiated primarily by their services, the markets they serve and the regulatory environments in which they operate. No operating segments have been aggregated to determine our reportable segments. During the first quarter of 2021, the Company completed a reorganization of its reporting structure into three operating and reportable segments: Fiber Internet Services, Mobile Services and Domain Services. Previously, we disclosed two operating and reportable segments: Network Access Services and Domain Services. The change to our reportable operating segments was the result of a shift in our business and management structures that was initiated in 2020 and completed during the first quarter of 2021. The operations supporting what was previously known as our Network Access Services segment have become increasingly operationally distinct between our mobile services (which includes both retail mobile MNVO based services and wholesale MSE services) and our fiber Internet services which were also included in our Network Access Services segment. As a result, commencing in the first quarter of 2021, our Chief Executive Officer ("CEO"), who is also our chief operating decision maker, reviews the operating results of Mobile Services and Fiber Internet Services as two distinct segments in order to make key operating decisions as well as evaluate segment performance. Certain corporate costs are excluded from segment EBITDA results as they are centrally managed and not monitored by or reported to our CEO by segment, including Finance, Human Resources, Legal, Corporate IT, depreciation and amortization expense or impairments, interest expense, stock-based compensation and other income and expense items not monitored as part of our segment operations. Our comparative period financial results have also been reclassified to reflect the reorganized segment structure. Our reportable operating segments and their principal activities consist of the following: 1. Fiber Internet Services - This segment derives revenue from the retail high speed Internet access to individuals and small businesses primarily through the Ting website, and other revenues including billing solutions to small ISPs. Revenues are generated in the United States. 2. Mobile Services – This segment derives revenue from MSE platform services and professional services to wholesale customers. This segment also derives revenue from the retail sale of mobile phones, retail telephony services to individuals and small businesses primarily through the Ting website. Revenues are generated in the United States. 3. Domain Services – This segment includes wholesale and retail domain name registration services, value added services and portfolio services. The Company primarily earns revenues from the registration fees charged to resellers in connection with new, renewed and transferred domain name registrations; the sale of retail Internet domain name registration and email services to individuals and small businesses. Domain Services revenues are attributed to the country in which the contract originates, primarily Canada and the United States. Key measure of segment performance: The CEO, as the chief operating decision maker, regularly reviews the operations and performance by segment. The CEO reviews segment gross margin and adjusted EBITDA (as defined below) as (i) key measures of performance for each segment and (ii) to make decisions about the allocation of resources. During the first quarter of 2021, the Company changed its key measures of segment performance to segment gross margin and adjusted EBITDA. Previously, we disclosed one key measure of segment performance, gross profit. The change to our key measures of segment performance was also a result of shift in our business and management structures that were completed in the first quarter of 2021, which created more distinction between the operations supporting each reportable operating segment. As a result, commencing in the first quarter of 2021, our CEO, who is also our chief operating decision maker now regularly reviews segment gross margin and segment adjusted EBITDA to evaluate segment performance and make key operating decisions. Our key measures of segment performance and their definitions are: 1. Segment gross margin - net revenues less Direct cost of revenues attributable to each segment. 2. Segment adjusted EBITDA - segment gross margin as well as the recurring gain on sale of Ting Customer Assets, less certain operating expenses attributable to each segment, such as sales and marketing, technical operations and development, general and administration expenses but excludes gains and losses from unrealized foreign currency, stock-based compensation and transactions that are one-time in nature and not indicative of on-going performance, including acquisition and transition costs. Certain corporate costs are excluded from segment adjusted EBITDA results as they are centrally managed and not monitored by or reported to our CEO by segment, including Finance, Human Resources, Legal, Corporate IT, depreciation and amortization expense or impairments, interest expense, stock-based compensation and other income and expense items not monitored as part of our segment operations. Our comparative period financial results have also been reclassified to reflect the current key measures of segment performance. The Company believes that both segment gross margin and adjusted EBITDA measures are important indicators of the operational strength and performance of its segments, by identifying those items that are not directly a reflection of each segment’s performance or indicative of ongoing operational and profitability trends. Segment gross margin and segment adjusted EBITDA both exclude depreciation of property and equipment, amortization of intangibles assets, impairment of indefinite life intangible assets that are included in the measurement of income before provision for income taxes pursuant to generally accepted accounting principles ("GAAP"). Accordingly, adjusted EBITDA should be considered in addition to, but not as a substitute for net income, cash flow provided by operating activities and other measures of financial performance prepared in accordance with GAAP. Total assets and total liabilities are centrally managed and are not reviewed at the segment level by the CEO. The Company follows the same accounting policies for the segments as those described in “Note 2 – Significant Accounting Policies”, and “Note 10 – Revenue”. Information by reportable segments (with the exception of disaggregated revenue, which is discussed in “Note 10 – Revenue”), which is regularly reported to the chief operating decision maker, and the reconciliations thereof to our income before taxes, are set out in the following tables (Dollar amounts in thousands of US dollars):
|  | Fiber Internet Services |  |  | Mobile Services |  |  | Domain Services |  |  | Corporate |  |  | Consolidated Totals |
For the Three Months Ended September 30, 2021 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 6,672 |  |  | $ | 8,492 |  |  | $ | 60,729 |  |  | $ | - |  |  | $ | 75,893 |
Direct cost of revenues |  |  | 3,653 |  |  |  | 3,634 |  |  |  | 42,253 |  |  |  | - |  |  |  | 49,540 |
Segment Gross Margin |  |  | 3,019 |  |  |  | 4,858 |  |  |  | 18,476 |  |  |  | - |  |  |  | 26,353 |
Adjusted EBITDA |  | $ | (4,358 | ) |  | $ | 7,648 |  |  | $ | 12,024 |  |  | $ | (3,109 | ) |  | $ | 12,205 |
|  | Fiber Internet Services |  |  | Mobile Services |  |  | Domain Services |  |  | Corporate |  |  | Consolidated Totals |
For the Three Months Ended September 30, 2020 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 4,657 |  |  | $ | 8,852 |  |  | $ | 60,802 |  |  | $ | - |  |  | $ | 74,311 |
Direct cost of revenues |  |  | 1,682 |  |  |  | 4,707 |  |  |  | 41,941 |  |  |  | - |  |  |  | 48,330 |
Segment Gross Margin |  |  | 2,975 |  |  |  | 4,145 |  |  |  | 18,861 |  |  |  | - |  |  |  | 25,981 |
Adjusted EBITDA |  | $ | (1,052 | ) |  | $ | 5,182 |  |  | $ | 12,024 |  |  | $ | (2,884 | ) |  | $ | 13,270 |
|  | Fiber Internet Services |  |  | Mobile Services |  |  | Domain Services |  |  | Corporate |  |  | Consolidated Totals |
For the Nine Months Ended September 30, 2021 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 17,868 |  |  | $ | 19,778 |  |  | $ | 184,215 |  |  | $ | - |  |  | $ | 221,861 |
Direct cost of revenues |  |  | 9,314 |  |  |  | 9,732 |  |  |  | 125,814 |  |  |  | - |  |  |  | 144,860 |
Segment Gross Margin |  |  | 8,554 |  |  |  | 10,046 |  |  |  | 58,401 |  |  |  | - |  |  |  | 77,001 |
Adjusted EBITDA |  | $ | (10,272 | ) |  | $ | 17,411 |  |  | $ | 38,595 |  |  | $ | (9,651 | ) |  | $ | 36,083 |
|  | Fiber Internet Services |  |  | Mobile Services |  |  | Domain Services |  |  | Corporate |  |  | Consolidated Totals |
For the Nine Months Ended September 30, 2020 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net Revenues |  | $ | 13,379 |  |  | $ | 46,567 |  |  | $ | 180,472 |  |  | $ | - |  |  | $ | 240,418 |
Direct cost of revenues |  |  | 5,063 |  |  |  | 23,224 |  |  |  | 125,021 |  |  |  | - |  |  |  | 153,308 |
Segment Gross Margin |  |  | 8,316 |  |  |  | 23,343 |  |  |  | 55,451 |  |  |  | - |  |  |  | 87,110 |
Adjusted EBITDA |  | $ | (3,185 | ) |  | $ | 14,035 |  |  | $ | 35,922 |  |  | $ | (8,648 | ) |  | $ | 38,124 |
Reconciliation of Adjusted EBITDA to Income before Provision for Income Taxes |  | Three Months Ended September 30, |  |  | Nine Months Ended September 30, |
(In Thousands of US Dollars) |  | 2021 |  |  | 2020 |  |  | 2021 |  |  | 2020 |
(unaudited) |  | (unaudited) |  |  | (unaudited) |  |  | (unaudited) |  |  | (unaudited) |
Adjusted EBITDA |  | $ | 12,205 |  |  | $ | 13,270 |  |  | $ | 36,083 |  |  | $ | 38,124 |
Depreciation of property and equipment |  |  | 4,758 |  |  |  | 3,110 |  |  |  | 12,728 |  |  |  | 9,255 |
Impairment and loss on disposition of property and equipment |  |  | 470 |  |  |  | 113 |  |  |  | 536 |  |  |  | 1,638 |
Amortization of intangible assets |  |  | 2,288 |  |  |  | 2,645 |  |  |  | 7,253 |  |  |  | 8,776 |
Impairment of definite life intangible assets |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 1,431 |
Write-down on disposal of Ting Mobile customer assets |  |  | - |  |  |  | 3,513 |  |  |  | - |  |  |  | 3,513 |
Interest expense, net |  |  | 1,169 |  |  |  | 760 |  |  |  | 3,108 |  |  |  | 2,756 |
Accretion of contingent consideration |  |  | 96 |  |  |  | 86 |  |  |  | 287 |  |  |  | 258 |
Stock-based compensation |  |  | 1,126 |  |  |  | 1,016 |  |  |  | 3,357 |  |  |  | 2,664 |
Unrealized loss (gain) on change in fair value of forward contracts |  |  | 249 |  |  |  | (175 | ) |  |  | 606 |  |  |  | (263 | )
Unrealized loss (gain) on foreign exchange revaluation of foreign denominated monetary assets and liabilities |  |  | 72 |  |  |  | 81 |  |  |  | 178 |  |  |  | 479 |
Acquisition and other costs1 |  |  | 901 |  |  |  | 565 |  |  |  | 2,034 |  |  |  | 1,520 |
Income before provision for income taxes |  | $ | 1,076 |  |  | $ | 1,556 |  |  | $ | 5,996 |  |  | $ | 6,097 |
1Acquisition and other costs represents transaction-related expenses, transitional expenses, such as redundant post-acquisition expenses, primarily related to our acquisition of Ascio in March 2019, Cedar in January 2020, and the disposition of certain Ting Mobile assets in August 2020. Expenses include severance or transitional costs associated with department, operational or overall company restructuring efforts, including geographic alignments. (b) The following is a summary of the Company’s property and equipment by geographic region (Dollar amounts in thousands of US dollars):
|  | September 30, 2021 |  |  | December 31, 2020 |
Canada |  | $ | 2,117 |  |  | $ | 2,521 |
United States |  |  | 153,080 |  |  |  | 114,968 |
Europe |  |  | 39 |  |  |  | 41 |
|  | $ | 155,236 |  |  | $ | 117,530 |
(c) The following is a summary of the Company’s amortizable intangible assets by geographic region (Dollar amounts in thousands of US dollars):
|  | September 30, 2021 |  |  | December 31, 2020 |
Canada |  | $ | 1,636 |  |  | $ | 2,385 |
United States |  |  | 26,486 |  |  |  | 32,767 |
|  | $ | 28,122 |  |  | $ | 35,152 |
(d) The following is a summary of the Company’s deferred tax asset, net of valuation allowance, by geographic region (Dollar amounts in thousands of US dollars):
|  | September 30, 2021 |  |  | December 31, 2020 |
Germany |  | $ | 153 |  |  | $ | 226 |
|  | $ | 153 |  |  | $ | 226 |
(e) Valuation and qualifying accounts (Dollar amounts in thousands of US dollars):
Allowance for doubtful accounts |  | Balance at beginning of period |  |  | Charged to costs and expenses |  |  | Write-offs during period |  |  | Balance at end of period |
Nine Months Ended September 30, 2021 |  | $ | 222 |  |  | $ | - |  |  | $ | 12 |  |  | $ | 210 |
Twelve months ended December 31, 2020 |  | $ | 131 |  |  | $ | 91 |  |  | $ | - |  |  | $ | 222 |

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 reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8924-108599 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 34 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8981-108599 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8721-108599 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 40 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e9031-108599 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 32 -Subparagraph (f) -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8933-108599 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 32 -Subparagraph (e) -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8933-108599 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 26 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8844-108599 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 41 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e9038-108599 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 32 -Subparagraph (d) -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8933-108599 Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8736-108599 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 42 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e9054-108599 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 15 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8657-108599 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8721-108599 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -URI http://asc.fasb.org/topic&trid=2134510 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration