XML 129 R111.htm IDEA: XBRL DOCUMENT v3.25.0.1
Note 20 - Segment Reporting - Information by Reportable Segments (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Total net revenues $ 362,275 $ 339,337 $ 321,142
Cost of revenue 209,747 202,256 196,268
Network, other cost(2) 26,723 28,222 17,433
Sales and marketing 59,382 67,806 53,937
Technical operations and development 18,627 19,217 14,187
General and administrative 37,068 33,406 30,845
Operating Segments [Member]      
Revenue from external customers 353,374 329,013 309,215
Intersegment revenue(1) [1] 858 2,691 712
Total net revenues 354,232 331,704 309,927
Cost of revenue 189,518 184,767 186,820
Network, other cost(2) [2] 33,602 33,644 15,228
Sales and marketing 56,863 65,421 50,881
Technical operations and development 17,162 18,287 12,398
General and administrative 25,631 24,223 19,836
Other segment items(3) [3] (4,223) (3,683) (2,388)
Segment Adjusted EBITDA 35,679 9,045 27,152
Operating Segments [Member] | Ting [Member]      
Revenue from external customers 59,732 50,937 42,425
Intersegment revenue(1) [1] 0 0 0
Total net revenues 59,732 50,937 42,425
Cost of revenue 11,162 12,727 17,004
Network, other cost(2) [2] 16,918 17,872 5,107
Sales and marketing 35,502 44,823 30,543
Technical operations and development 3,230 3,792 1,187
General and administrative 16,550 16,567 10,610
Other segment items(3) [3] (1,113) (693) (469)
Segment Adjusted EBITDA (22,517) (44,151) (21,557)
Operating Segments [Member] | Wavelo [Member]      
Revenue from external customers 39,003 35,979 23,632
Intersegment revenue(1) [1] 858 2,691 712
Total net revenues 39,861 38,670 24,344
Cost of revenue 1,273 2,626 2,926
Network, other cost(2) [2] 9,710 9,649 4,245
Sales and marketing 7,585 7,012 5,758
Technical operations and development 6,826 8,124 4,132
General and administrative 3,395 3,080 3,922
Other segment items(3) [3] (2,734) (2,394) (514)
Segment Adjusted EBITDA 13,806 10,573 3,875
Operating Segments [Member] | Tucows Domains [Member]      
Revenue from external customers 254,639 242,097 243,158
Intersegment revenue(1) [1] 0 0 0
Total net revenues 254,639 242,097 243,158
Cost of revenue 177,083 169,414 166,890
Network, other cost(2) [2] 6,974 6,123 5,876
Sales and marketing 13,776 13,586 14,580
Technical operations and development 7,106 6,371 7,079
General and administrative 5,686 4,576 5,304
Other segment items(3) [3] (376) (596) (1,405)
Segment Adjusted EBITDA $ 44,390 $ 42,623 $ 44,834
[1] Intercompany revenues earned for provision of services on the ISOS and SM platforms between Wavelo and Ting are included in Wavelo's segment revenues for purposes of segment analysis, but are ultimately eliminated upon consolidation.
[2] Network Costs in segment reports provided to the CODM include certain construction expenses for Ting, which are reported as Direct Costs of Revenue in the Consolidated Statements of Operations and Comprehensive Loss.
[3] Other segment items for each reportable segment includes other income, as well as adjustments to add back (deduct): gains and losses from unrealized foreign currency, stock-based compensation expense and acquisition and transition costs, which are included in other line items but are excluded from our definition of Segment Adjusted EBITDA.