XML 88 R77.htm IDEA: XBRL DOCUMENT v3.25.3
Note 14 - Segment Reporting - Information by Reportable Segments (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenue from external customers $ 98,558 $ 92,297 $ 291,630 $ 269,177
Cost of revenues (2) 57,830 52,613 172,060 155,735
Network, other costs (2) 5,855 7,716 17,488 21,695
Sales and marketing 11,882 15,180 34,818 48,491
Technical operations and development 4,682 4,615 13,433 14,153
General and administrative 9,650 11,485 28,552 30,491
Operating Segments [Member]        
Revenue from external customers 96,221 90,035 284,985 262,703
Intersegment revenues (1) [1] 448 72 1,320 218
Total net revenues 96,669 90,107 286,305 262,921
Cost of revenues (2) 52,324 47,607 155,999 141,408
Network, other costs (2) [2] 6,374 8,453 19,314 25,707
Sales and marketing 11,374 14,356 33,297 46,500
Technical operations and development 4,584 4,315 13,143 12,874
General and administrative 6,976 6,904 21,863 20,740
Other segment items (3) [3] (463) (1,416) (2,198) (6,143)
Segment Adjusted EBITDA 15,500 9,888 44,887 21,835
Operating Segments [Member] | Ting [Member]        
Revenue from external customers 16,976 15,310 49,701 43,983
Intersegment revenues (1) [1] 0 0 0 0
Total net revenues 16,976 15,310 49,701 43,983
Cost of revenues (2) 5,613 2,639 17,972 8,905
Network, other costs (2) [2] 2,297 4,053 6,946 12,677
Sales and marketing 5,030 8,590 14,424 30,442
Technical operations and development 510 922 1,483 2,594
General and administrative 4,510 4,401 14,460 13,563
Other segment items (3) [3] (102) (225) (197) (3,149)
Segment Adjusted EBITDA (882) (5,070) (5,387) (21,049)
Operating Segments [Member] | Wavelo [Member]        
Revenue from external customers 11,408 10,010 34,588 29,755
Intersegment revenues (1) [1] 448 72 1,320 218
Total net revenues 11,856 10,082 35,908 29,973
Cost of revenues (2) 88 63 320 753
Network, other costs (2) [2] 2,258 2,690 6,890 7,719
Sales and marketing 2,475 2,278 7,612 5,830
Technical operations and development 2,181 1,675 5,706 4,967
General and administrative 1,177 963 3,107 2,754
Other segment items (3) [3] (608) (1,016) (1,821) (2,177)
Segment Adjusted EBITDA 4,285 3,429 14,094 10,127
Operating Segments [Member] | Tucows Domains [Member]        
Revenue from external customers 67,837 64,715 200,696 188,965
Intersegment revenues (1) [1] 0 0 0 0
Total net revenues 67,837 64,715 200,696 188,965
Cost of revenues (2) 46,623 44,905 137,707 131,750
Network, other costs (2) [2] 1,819 1,710 5,478 5,311
Sales and marketing 3,869 3,488 11,261 10,228
Technical operations and development 1,893 1,718 5,954 5,313
General and administrative 1,289 1,540 4,296 4,423
Other segment items (3) [3] 247 (175) (180) (817)
Segment Adjusted EBITDA $ 12,097 $ 11,529 $ 36,180 $ 32,757
[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.