XML 130 R112.htm IDEA: XBRL DOCUMENT v3.25.0.1
Note 20 - Segment Reporting - Reconciliation of Income Before Provision for Income Taxes to Adjusted EBITDA (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Depreciation of property and equipment $ (40,323) $ (36,431) $ (28,187)
Impairment and loss on disposition of property & equipment (19,167) (4,822) (553)
Amortization expense (5,297) (10,829) (11,394)
Interest expense, net (51,275) (41,771) (14,456)
Accretion of contingent liability 0 0 (248)
Stock-based compensation (7,021) (8,134) (7,599)
Unrealized loss (gain) on foreign exchange revaluation of foreign denominated monetary assets and liabilities 167 62 (281)
Acquisition and other costs(2) [1] (13,875) (1,916) (2,660)
Net loss before tax (101,874) (103,070) (27,788)
Ting [Member]      
Loss on debt extinguishment 0    
Wavelo [Member]      
Loss on debt extinguishment   (14,680)  
Tucows Domains [Member]      
Loss on debt extinguishment     0
Operating Segments [Member]      
Adjusted EBITDA 35,679 9,045 27,152
Operating Segments [Member] | Ting [Member]      
Adjusted EBITDA (22,517) (44,151) (21,557)
Operating Segments [Member] | Wavelo [Member]      
Adjusted EBITDA 13,806 10,573 3,875
Operating Segments [Member] | Tucows Domains [Member]      
Adjusted EBITDA 44,390 42,623 44,834
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member]      
Adjusted EBITDA [2] $ (762) $ 6,406 $ 10,438
[1] Acquisition and other costs represent transaction-related expenses and transitional expenses. Expenses include severance or transitional costs associated with department, operational or overall company restructuring efforts, including geographic alignments.
[2] Items that are centrally managed and not monitored by or reported to our CEO by segment, including retail mobile services, eliminations of intercompany transactions, portions of Finance and Human Resources that are centrally managed, Legal and Corporate IT.