XML 36 R31.htm IDEA: XBRL DOCUMENT v3.2.0.727
Note 12 - Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2015
Segment Reporting [Abstract]  
Condensed Income Statement [Table Text Block]

Three months ended June 30, 2015

 

Domain Name

Services

   

Network

Access

Services

   

Consolidated

Totals

 

Net Revenues

  $ 27,471,251     $ 15,417,969     $ 42,889,220  

Cost of Revenues

    19,752,035       8,498,637       28,250,672  

Gross Profit before network expenses

    7,719,216       6,919,332       14,638,548  
                         

Network expenses

                    1,786,299  

Gross Profit

                    12,852,249  
                         

Expenses:

                       

Sales and marketing

                    4,847,963  

Technical operations and development

                    1,189,276  

General and administrative

                    2,173,254  

Depreciation of property and equipment

                    62,022  

Amortization of intangibles

                    56,997  

Impairment of indefinite life intangible assets

                    37,805  

Loss on currency forward contracts

                    602,439  

Income from operations

                    3,882,493  

Other expenses, net

                    57,402  

Income before provision for income taxes

                  $ 3,825,091  

Six months ended June 30, 2015

 

Domain Name

Services

   

Network

Access

Services

   

Consolidated

Totals

 

Net Revenues

  $ 55,012,070     $ 28,344,983     $ 83,357,053  

Cost of Revenues

    39,228,252       15,843,794       55,072,046  

Gross Profit before network expenses

    15,783,818       12,501,189       28,285,007  
                         

Network expenses

                    3,211,961  

Gross Profit

                    25,073,046  
                         

Expenses:

                       

Sales and marketing

                    8,647,138  

Technical operations and development

                    2,303,471  

General and administrative

                    3,988,442  

Depreciation of property and equipment

                    121,284  

Amortization of intangibles

                    110,212  

Impairment of indefinite life intangible assets

                    50,298  

Loss on currency forward contracts

                    1,559,297  

Income from operations

                    8,292,904  

Other expenses, net

                    82,177  

Income before provision for income taxes

                  $ 8,210,727  

Three months ended June 30, 2014

 

Domain Name

Services

 

 

Network

Access

Services

 

 

Consolidated

Totals

 

Net Revenues

 

$

27,328,156

 

 

$

8,259,845

 

 

$

35,588,001

 

Cost of Revenues

 

 

19,696,030

 

 

 

5,039,974

 

 

 

24,736,004

 

Gross Profit before network expenses

 

 

7,632,126

 

 

 

3,219,871

 

 

 

10,851,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network expenses

 

 

 

 

 

 

 

 

 

 

1,318,660

 

Gross Profit

 

 

 

 

 

 

 

 

 

 

9,533,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

 

 

 

 

 

 

 

 

3,762,441

 

Technical operations and development

 

 

 

 

 

 

 

 

 

 

1,107,532

 

General and administrative

 

 

 

 

 

 

 

 

 

 

1,886,319

 

Depreciation of property and equipment

 

 

 

 

 

 

 

 

 

 

52,538

 

Amortization of intangibles

 

 

 

 

 

 

 

 

 

 

219,030

 

Write-off / impairment of indefinite life intangible assets

 

 

 

 

 

 

 

 

 

 

326,457

 

Loss on currency forward contracts

 

 

 

 

 

 

 

 

 

 

96,545

 

Income from operations

 

 

 

 

 

 

 

 

 

 

2,082,475

 

Other expenses, net

 

 

 

 

 

 

 

 

 

 

69,348

 

Income before provision for income taxes

 

 

 

 

 

 

 

 

 

$

2,013,127

 

Six months ended June 30, 2014

 

Domain Name

Services

 

 

Network

Access

Services

 

 

Consolidated

Totals

 

Net Revenues

 

$

55,018,418

 

 

$

14,971,977

 

 

$

69,990,395

 

Cost of Revenues

 

 

39,731,238

 

 

 

9,321,405

 

 

 

49,052,643

 

Gross Profit before network expenses

 

 

15,287,180

 

 

 

5,650,572

 

 

 

20,937,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network expenses

 

 

 

 

 

 

 

 

 

 

2,645,278

 

Gross Profit

 

 

 

 

 

 

 

 

 

 

18,292,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

 

 

 

 

 

 

 

 

7,784,215

 

Technical operations and development

 

 

 

 

 

 

 

 

 

 

2,197,430

 

General and administrative

 

 

 

 

 

 

 

 

 

 

3,654,119

 

Depreciation of property and equipment

 

 

 

 

 

 

 

 

 

 

108,842

 

Amortization of intangibles

 

 

 

 

 

 

 

 

 

 

438,060

 

Write-off / impairment of indefinite life intangible assets

 

 

 

 

 

 

 

 

 

 

577,145

 

Loss on currency forward contracts

 

 

 

 

 

 

 

 

 

 

647,916

 

Income from operations

 

 

 

 

 

 

 

 

 

 

2,884,747

 

Other expenses, net

 

 

 

 

 

 

 

 

 

 

143,181

 

Income before provision for income taxes

 

 

 

 

 

 

 

 

 

$

2,741,566

 

Schedule Of Operating Income By Revenue Stream [Table Text Block]
    Three months ended June 30,     Six months ended June 30,  
   

2015

   

2014

   

2015

   

2014

 

Domain Services:

                               

Wholesale

                               

Domain Services

  $ 21,286,863     $ 21,503,086     $ 42,461,994     $ 43,152,040  

Value Added Services

    2,355,837       2,395,726       4,597,835       4,999,331  

Total Wholesale

    23,642,700       23,898,812       47,059,829       48,151,371  
                                 

Retail

    3,009,465       2,540,538       5,885,193       4,924,601  

Portfolio

    819,086       888,806       2,067,048       1,942,446  

Total Domain Services

    27,471,251       27,328,156       55,012,070       55,018,418  
                                 

Network Access Services:

                               

Ting

    15,417,969       8,259,845       28,344,983       14,971,977  

Total Network Access Services

    15,417,969       8,259,845       28,344,983       14,971,977  
                                 
    $ 42,889,220     $ 35,588,001     $ 83,357,053     $ 69,990,395  
Schedule of Cost of Revenues by Revenue Stream [Table Text Block]
    Three months ended June 30,     Six months ended June 30,  
   

2015

   

2014

   

2015

   

2014

 

Domain Services:

                               

Wholesale

                               

Domain Services

  $ 17,749,516     $ 17,809,325     $ 35,297,543     $ 36,044,540  

Value Added Services

    501,518       563,011       1,037,650       1,103,733  

Total Wholesale

    18,251,034       18,372,336       36,335,193       37,148,273  
                                 

Retail

    1,322,620       1,110,659       2,543,120       2,126,075  

Portfolio

    178,381       213,035       349,939       456,890  

Total Domain Services

    19,752,035       19,696,030       39,228,252       39,731,238  
                                 
                                 

Network Access Services:

                               

Ting

    8,498,637       5,039,974       15,843,794       9,321,405  

Total Network Access Services

    8,498,637       5,039,974       15,843,794       9,321,405  
                                 

Network Expenses:

                               

Network, other costs

    1,494,838       1,144,697       2,716,934       2,288,341  

Network, depreciation and amortization costs

    291,461       173,963       495,027       356,937  

Total Network Expenses

    1,786,299       1,318,660       3,211,961       2,645,278  
                                 
    $ 30,036,971     $ 26,054,664     $ 58,284,007     $ 51,697,921  
Schedule Of Property, Plant, and Equipment By Geographic Region [TableText Block]
   

June 30,

2015

   

December 31,

2014

 

Canada

  $ 1,245,594     $ 1,131,883  

United States

    4,840,253       379,891  

Germany

    71,071       98,013  
    $ 6,156,918     $ 1,609,787  
Schedule of Acquired Intangible Assets by Major Class [Table Text Block]
   

June 30,

2015

   

December 31,

2014

 

United States

  $ 736,992     $  

Germany

    633,070       735,730  
    $ 1,370,062     $ 735,730  
Schedule of Deferred Tax asset, Net by Geographic Region [Table Text Block]
   

June 30,

2015

   

December 31,

2014

 

Canada

  $ 8,733,496     $ 7,378,619  
    $ 8,733,496     $ 7,378,619  
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   

Balance at

beginning

period

   

Charged to

(recovered)

costs and

expenses

   

Write-offs

during

period

   

Balance at

end of

period

 

Allowance for doubtful accounts, excluding provision for credit notes

                               

Six months ended June 30, 2015

  $ 125,766     $ 2,813     $     $ 122,953  

Year ended December 31, 2014

  $ 91,226     $ (34,540

)

  $     $ 125,766