XML 43 R32.htm IDEA: XBRL DOCUMENT v3.22.1
Note 13 - Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2022
Notes Tables  
Condensed Income Statement [Table Text Block]

Reconciliation of Adjusted EBITDA to Income before Provision for Income Taxes

 

Three Months Ended March 31,

 

(In Thousands of US Dollars)

 

2022

  

2021

 

(unaudited)

 

(unaudited)

  

(unaudited)

 
         

Adjusted EBITDA

 $11,311  $12,724 

Depreciation of property and equipment

  6,043   3,759 

Impairment and loss on disposition of property and equipment

  412   60 

Amortization of intangible assets

  2,843   2,619 

Interest expense, net

  1,796   936 

Accretion of contingent consideration

  98   96 

Stock-based compensation

  1,391   1,022 

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

  -   166 

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

  53   67 

Acquisition and other costs1

  617   767 
         

Income before provision for income taxes

 $(1,942) $3,232 
  

Fiber Internet Services

  

Platform Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

For the Three Months Ended March 31, 2022

                    
                     

Net Revenues

 $9,788  $6,847  $61,546  $2,918  $81,099 

Direct cost of revenues

  4,038   961   41,812   2,610   49,421 

Segment Gross Margin

  5,750   5,886   19,734   308   31,678 
                     

Adjusted EBITDA

 $(4,321) $2,047  $11,774  $1,811  $11,311 
  

Fiber Internet Services

  

Platform Services

  

Domain Services

  

Corporate

  

Consolidated Totals

 

For the Three Months Ended March 31, 2021

                    
                     

Net Revenues

 $

5,082

  $

638

  $

61,225

  $

3,930

  $

70,875

 

Direct cost of revenues

  

2,609

   

85

   

40,773

   

2,720

   

46,187

 

Segment Gross Margin

  

2,473

   

553

   

20,452

   

1,210

   

24,688

 
                     

Adjusted EBITDA

 $

(3,927)

  $

(1,080)

  $

13,196

  $

4,535

  $

12,724

 
Schedule of Property Plant and Equipment by Geographic Region [Table Text Block]
  March 31, 2022  December 31, 2021 
         

Canada

 $1,721  $1,994 

United States

  189,698   170,630 

Europe

  37   38 
  $191,456  $172,662 
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
  March 31, 2022  December 31, 2021 
         

Canada

 $3,899  $1,386 

United States

  31,471   36,732 
  $35,370  $38,118 
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, 2022

 $541  $-  $6  $535 

Twelve months ended December 31, 2021

 $222  $319  $-  $541