Annual Statements Open main menu

TUCOWS INC /PA/ - Quarter Report: 2019 March (Form 10-Q)

tcx20190331_10q.htm
 

Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 10-Q

 

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2019

 

OR

 

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from           to          

 

Commission file number 1-32600

 

TUCOWS INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Pennsylvania

23-2707366

(State or Other Jurisdiction of

(I.R.S. Employer

Incorporation or Organization)

Identification No.)

 

96 Mowat Avenue,

Toronto, Ontario M6K 3M1, Canada

(Address of Principal Executive Offices) (Zip Code)

 

(416) 535-0123

(Registrant's Telephone Number, Including Area Code)

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days:  Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T §232.405 of this chapter during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐

Accelerated filer ☒

  

  

Non-accelerated filer ☐

Smaller reporting company ☐

 

  

 

Emerging Growth company ☐

                                              

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):  Yes ☐ No ☒

 

As of May 6, 2019, there were 10,654,861 outstanding shares of common stock, no par value, of the registrant.

 

Securities registered pursuant to Section 12(b) of the Exchange Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock

 

TCX

 

NASDAQ

 

 

 

TUCOWS INC.

Form 10-Q Quarterly Report

INDEX

 

PART I

FINANCIAL INFORMATION

     

Item 1.

Consolidated Financial Statements

3

  

  

  

  

Consolidated Balance Sheets (unaudited) as of March 31, 2019 and December 31, 2018

3

  

  

  

  

Consolidated Statements of Operations and Comprehensive Income (unaudited) for the three ended March 31, 2019 and 2018

4

  

  

  

  

Consolidated Statements of Cash Flows (unaudited) for the three months ended March 31, 2019 and 2018

5

  

  

  

  

Notes to Consolidated Financial Statements (unaudited)

6

  

  

  

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

22

  

  

  

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

39

  

  

  

Item 4.

Controls and Procedures

40

  

  

  

PART II

OTHER INFORMATION

  

  

  

Item 1.

Legal Proceedings

41

  

  

  

Item 1A.

Risk Factors

41

  

  

  

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

    41

 

 

 

Item 3.

Defaults Upon Senior Securities

41

  

  

  

Item 4.

Mine Safety Disclosures

41

 

 

 

Item 5.

Other Information

41

  

  

  

Item 6.

Exhibits

42

   

Signatures

43

 

TRADEMARKS, TRADE NAMES AND SERVICE MARKS

  

Tucows®, EPAG®, Hover®, OpenSRS®, Platypus®, Ting®, eNom®, Roam®, Roam Mobility®, Bulkregister®, Ascio® and YummyNames® are registered trademarks of Tucows Inc. or its subsidiaries. Other service marks, trademarks and trade names of Tucows Inc. or its subsidiaries may be used in this Quarterly Report on Form 10-Q (this “Quarterly Report”). All other service marks, trademarks and trade names referred to in this Quarterly Report are the property of their respective owners. Solely for convenience, any trademarks referred to in this Quarterly Report may appear without the ® or TM symbol, but such references are not intended to indicate, in any way, that we or the owner of such trademark, as applicable, will not assert, to the fullest extent under applicable law, our or its rights, or the right of the applicable licensor, to these trademarks.

 

 

 

PART I.

FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Tucows Inc.

Consolidated Balance Sheets

(Dollar amounts in thousands of U.S. dollars)

(unaudited) 

 

 

   

March 31,

   

December 31,

 
   

2019

     2018 *  
                 

Assets

               
                 

Current assets:

               

Cash and cash equivalents

  $ 11,035     $ 12,637  

Accounts receivable, net of allowance for doubtful accounts of $131 as of March 31, 2019 and $132 as of December 31, 2018

    13,120       10,837  

Inventory

    3,367       3,775  

Prepaid expenses and deposits

    16,498       15,472  

Prepaid domain name registry and ancillary services fees, current portion (note 11)

    99,962       87,782  

Income taxes recoverable

    2,048       1,423  

Total current assets

    146,030       131,926  
                 

Prepaid domain name registry and ancillary services fees, long-term portion (note 11)

    18,599       18,745  

Property and equipment

    55,486       48,065  

Right of use operating lease asset (note 12)

    12,206       -  

Contract costs

    1,371       1,390  

Intangible assets (note 6)

    61,991       49,395  

Goodwill (note 6)

    109,777       90,054  

Total assets

  $ 405,460     $ 339,575  
                 
                 

Liabilities and Stockholders' Equity

               
                 

Current liabilities:

               

Accounts payable

  $ 8,459     $ 8,445  

Accrued liabilities

    8,055       5,899  

Customer deposits

    14,571       11,919  

Derivative instrument liability (note 5)

    353       1,276  

Deferred rent, current portion

    -       21  

Operating lease liability, current portion (note 12)

    1,917       -  

Loan payable, current portion (note 7)

    24,788       18,400  

Deferred revenue, current portion

    131,801       116,734  

Accreditation fees payable, current portion

    1,076       985  

Income taxes payable

    702       1,668  

Total current liabilities

    191,722       165,347  
                 

Deferred revenue, long-term portion

    27,618       26,960  

Accreditation fees payable, long-term portion

    239       250  

Deferred rent, long-term portion

    -       116  

Operating lease liability, long-term portion (note 12)

    9,793       -  

Loan payable, long-term portion (note 7)

    68,026       46,201  

Deferred tax liability

    24,621       20,925  
                 

Stockholders' equity (note 14)

               

Preferred stock - no par value, 1,250,000 shares authorized; none issued and outstanding

    -       -  

Common stock - no par value, 250,000,000 shares authorized; 10,643,750 shares issued and outstanding as of March 31, 2019 and 10,627,988 shares issued and outstanding as of December 31, 2018

    16,188       15,823  

Additional paid-in capital

    3,844       3,953  

Retained earnings

    63,609       60,810  

Accumulated other comprehensive income (loss)

    (200 )     (810 )

Total stockholders' equity

    83,441       79,776  

Total liabilities and stockholders' equity

  $ 405,460     $ 339,575  
                 

Commitments and contingencies (note 17)

               

 

*The Company has initially applied ASC 2016-02 (Topic 842) using the modified retrospective method. Under this method, the comparative information is not restated. 

  

See accompanying notes to unaudited consolidated financial statements 

 

    

 

Tucows Inc.

Consolidated Statements of Operations and Comprehensive Income

(Dollar amounts in thousands of U.S. dollars, except per share amounts)

(unaudited)

 

   

Three months ended March 31,

 
   

2019

    2018 *  
                 
                 

Net revenues (note 10)

  $ 78,953     $ 95,795  
                 

Cost of revenues (note 10)

               

Cost of revenues

    51,932       68,972  

Network expenses

    2,395       2,574  

Depreciation of property and equipment

    1,801       1,131  

Amortization of intangible assets (note 6)

    174       499  

Total cost of revenues

    56,302       73,176  
                 

Gross profit

    22,651       22,619  
                 

Expenses:

               

Sales and marketing

    8,741       8,365  

Technical operations and development

    2,523       2,095  

General and administrative

    4,448       4,530  

Depreciation of property and equipment

    124       101  

Amortization of intangible assets (note 6)

    1,866       1,832  

Loss (gain) on currency forward contracts (note 5)

    (79 )     (3 )

Total expenses

    17,623       16,920  
                 

Income from operations

    5,028       5,699  
                 

Other income (expenses):

               

Interest expense, net

    (972 )     (896 )

Other income, net

    -       124  

Total other income (expenses)

    (972 )     (772 )
                 

Income before provision for income taxes

    4,056       4,927  
                 

Provision for income taxes (note 8)

    1,257       1,183  
                 

Net income before redeemable non-controlling interest

    2,799       3,744  
                 

Redeemable non-controlling interest

    -       (26 )

Net income attributable to redeemable non-controlling interest

    -       26  
                 

Net income for the period

    2,799       3,744  
                 

Other comprehensive income, net of tax

               

Unrealized income (loss) on hedging activities (note 5)

    549       17  

Net amount reclassified to earnings (note 5)

    61       -  

Other comprehensive income (loss) net of tax (expense) recovery of ($194) and ($6) for the periods ended March 31, 2019 and March 31, 2018, respectively (note 5)

    610       17  
                 

Comprehensive income, net of tax for the period

  $ 3,409     $ 3,761  
                 
                 

Basic earnings per common share (note 9)

  $ 0.26     $ 0.35  
                 

Shares used in computing basic earnings per common share (note 9)

    10,634,842       10,588,718  
                 

Diluted earnings per common share (note 9)

  $ 0.26     $ 0.35  
                 

Shares used in computing diluted earnings per common share (note 9)

    10,835,897       10,792,613  

 

 

*The Company has initially applied ASC 2016-02 (Topic 842) using the modified retrospective method. Under this method, the comparative information is not restated.

   

See accompanying notes to unaudited consolidated financial statements

 

 

 

Tucows Inc.

Consolidated Statements of Cash Flows

(Dollar amounts in thousands of U.S. dollars)

(unaudited)

 

 

   

Three months ended March 31,

 
   

2019

      2018 *  

Cash provided by:

               

Operating activities:

               

Net income for the period

  $ 2,799     $ 3,744  

Items not involving cash:

               

Depreciation of property and equipment

    1,925       1,232  

Loss on write off of property and equipment

    22       -  

Amortization of debt discount and issuance costs

    78       70  

Amortization of intangible assets

    2,040       2,331  

Net amortization contract costs

    19       25  

Deferred income taxes (recovery)

    462       (47 )

Excess tax benefits on share-based compensation expense

    (356 )     (144 )

Net Right of use operating assets/Operating lease liability

    (30 )     -  

Loss on disposal of domain names

    4       37  

Other income

    -       (129 )

Loss (gain) on change in the fair value of forward contracts

    (118 )     (3 )

Stock-based compensation

    525       578  

Change in non-cash operating working capital:

               

Accounts receivable

    (1,188 )     (309 )

Inventory

    408       46  

Prepaid expenses and deposits

    (390 )     (525 )

Prepaid domain name registry and ancillary services fees

    (1,716 )     11,344  

Income taxes recoverable

    (1,236 )     265  

Accounts payable

    786       2,132  

Accrued liabilities

    1,321       759  

Customer deposits

    287       (2,275 )

Deferred revenue

    3,269       (9,598 )

Accreditation fees payable

    80       40  

Net cash provided by operating activities

    8,991       9,573  
                 

Financing activities:

               

Proceeds received on exercise of stock options

    71       7  

Payment of tax obligations resulting from net exercise of stock options

    (340 )     (147 )

Proceeds received on loan payable

    32,940       -  

Repayment of loan payable

    (4,600 )     (4,572 )

Payment of loan payable costs

    (205 )     (4 )

Net cash (used in) provided by financing activities

    27,866       (4,716 )
                 

Investing activities:

               

Additions to property and equipment

    (10,435 )     (5,117 )

Acquisition of a portion of the minority interest in Ting Virginia, LLC (note 4(a))

    -       (1,200 )

Acquisition of Ascio Technologies, net of cash of $1,437 (note 4(b))

    (28,024 )     -  

Acquisition of intangible assets

    -       (1 )

Net cash used in investing activities

    (38,459 )     (6,318 )
                 

(Decrease) increase in cash and cash equivalents

    (1,602 )     (1,461 )
                 

Cash and cash equivalents, beginning of period

    12,637       18,049  

Cash and cash equivalents, end of period

  $ 11,035     $ 16,588  
                 
                 
                 

Supplemental cash flow information:

               

Interest paid

  $ 976     $ 901  

Income taxes paid, net

  $ 2,118     $ 1,337  

Supplementary disclosure of non-cash investing and financing activities:

               

Property and equipment acquired during the period not yet paid for

  $ 392     $ 398  

 

*The Company has initially applied ASC 2016-02 (Topic 842) using the modified retrospective method. Under this method, the comparative information is not restated. 

 

See accompanying notes to unaudited consolidated financial statements 

 

 

NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)

 

 

1. Organization of the Company:

 

Tucows Inc. (referred to throughout this report as the “Company”, “Tucows”, “we”, “us” or through similar expressions) provides simple useful services that help people unlock the power of the Internet. The Company provides U.S. consumers and small businesses with mobile phone services nationally and high-speed fixed Internet access in selected towns. The Company is also a global distributor of Internet services, including domain name registration, digital certificates, and email. It provides these services primarily through a global Internet-based distribution network of Internet Service Providers, web hosting companies and other providers of Internet services to end-users.

 

 

2. Basis of presentation:

 

The accompanying unaudited interim consolidated balance sheets, and the related consolidated statements of operations and comprehensive income and cash flows reflect all adjustments, consisting of normal recurring adjustments, that are, in the opinion of management, necessary for a fair presentation of the financial position of Tucows and its subsidiaries as at March 31, 2019 and the results of operations and cash flows for the interim periods ended March 31, 2019 and 2018. The results of operations presented in this Quarterly Report on Form 10-Q are not necessarily indicative of the results of operations that may be expected for future periods.

 

The accompanying unaudited interim consolidated financial statements have been prepared by Tucows in accordance with the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures normally included in the Company's annual audited consolidated financial statements and accompanying notes have been condensed or omitted. Other than the exception noted below, these interim consolidated financial statements and accompanying notes follow the same accounting policies and methods of application used in the annual financial statements and should be read in conjunction with the Company's audited consolidated financial statements and notes thereto for the year ended December 31, 2018 included in Tucows' 2018 Annual Report on Form 10-K filed with the SEC on March 5, 2019 (the “2018 Annual Report”). There have been no material changes to our significant accounting policies and estimates during the three months ended March 31, 2019 as compared to the significant accounting policies and estimates described in our 2018 Annual Report, except as described in Note 3 – Recent accounting pronouncements.

 

 

3. Recent accounting pronouncements:

 

Recent Accounting Pronouncements Adopted

 

ASU 2016-02: Adoption of Leases (Topic 842)

 

The Company adopted ASU No. 2016-02, Leases (Topic 842) (“ASU 2016-02”) as of January 1, 2019.

 

The Company has elected to apply ASU 2016-02 using the modified retrospective approach with the transition relief provided by ASC 2018-11, which allows the Company to use January 1, 2019 as the date of initial application. As a result, all comparative periods have not been restated and continue to be reported under Topic 840.

 

The Company elected the practical expedient to use hindsight when considering the likelihood that lessee options to extend or terminate a lease or purchase the underlying asset will be exercised, and in assessing the impairment of right-of-use assets.

 

The Company elected the practical expedient to separate non-lease components from the associated lease components for its existing datacenter, corporate offices and fiber-optic cable leases at transition.

 

As a result of adopting ASU 2016-02, the most significant effects were the recognition of a right-of-use (“ROU”) asset and lease liability related to operating leases of approximately $8.8 million and approximately $8.3 million, respectively at January 1, 2019. The difference between the ROU asset and lease liability of $0.5 million was due to the net reclassification of previously deferred rent and prepaid expenses of approximately $0.1 million and approximately $0.6 million, respectively to the ROU asset. There was no impact on opening retained earnings on adoption. The adoption of ASU 2016-02 did not have a significant impact on our consolidated statements of comprehensive income or our consolidated statements of cash flows.

 

 

 

ASU 2017-12: Derivatives and Hedging (Topic 815)

 

In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities ("ASU 2017-12”), which better aligns an entity’s risk management activities and financial reporting for hedging relationship through changes to both the designation and measurement guidance for qualifying hedging relationships and presentation of hedge results. The new standard expands and refines hedge accounting for both nonfinancial and financial risk components and aligns the recognition and presentation of the effects of the hedging instrument and hedged item in the financial statements. This ASU is effective for annual and interim reporting periods beginning after December 15, 2018. The Company adopted the targeted improvements to ASU 2017-12 in the first quarter of 2019 using a modified retrospective approach to existing hedging relationships. The new guidance did not have a material impact on our consolidated financial statements.

 

Recent Accounting Pronouncements Not Yet Adopted

 

In August 2018, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2018-15, Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement (“ASU 2018-15”). ASU 2018-15 helps entities evaluate the accounting for fees paid by a customer in a cloud computing arrangement (hosting arrangement) by providing guidance on accounting for implementation costs when the cloud computing arrangement does not include a licence and is accounted for as a service contract. The amendments in ASU 2018-15 require an entity (customer) in a hosting arrangement to assess which implementation costs to capitalize vs expense as it relates to a service contract. The amendments also require the entity (customer) to expense the capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement. ASU 2018-15 will be effective for the Company for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. The Company is currently in the process of evaluating the quantitative impact of ASU 2018-15, and transition methods.

 

 

4. Acquisitions:

 

(a)

 Blue Ridge Websoft

 

On February 27, 2015, Ting Fiber, Inc., one of the Company’s wholly owned subsidiaries, acquired a 70% ownership interest in Ting Virginia, LLC and its subsidiaries, Blue Ridge Websoft, LLC (doing business as Blue Ridge Internet Works), Fiber Roads, LLC and Navigator Network Services, LLC for consideration of approximately $3.5 million.

 

On February 1, 2017, under the terms of a call option in the agreement, Ting Fiber, Inc. acquired an additional 20% interest in Ting Virginia, LLC from the selling shareholders (the “Minority Shareholders”) for consideration of $2.0 million.

 

On February 13, 2018, the Company entered into an agreement with the Minority Shareholders pursuant to which the Minority Shareholders could immediately exercise their put option to sell their remaining 10% ownership interest in Ting Virginia, LLC for $1.2 million to the Company.  The put option was exercised on February 13, 2018 and the Company paid $1.2 million for the remaining 10% ownership interest and Ting Virginia, LLC became a wholly-owned subsidiary of the Company. 

 

(b)

 Ascio

 

On March 18, 2019, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with its indirect wholly owned subsidiary, Ting Fiber, Inc., and NetNames European Holdings ApS, CSC Administrative Services Limited UK, and Corporation Service Company (“CSC”), pursuant to which Ting Fiber, Inc. purchased from CSC all of the equity of Ascio Technologies, Inc. (“Ascio”), a domain registrar business, and all of CSC’s assets related to that business. The purchase price was $29.5 million, which represented the agreed upon purchase of $29.44 million plus an amount of $21,205 related to the estimated working capital deficiency acquired.

 

 

The Company has prepared a preliminary purchase price allocation of the assets acquired and the liabilities assumed of Ascio based on management’s best estimates of fair value. The final purchase price allocation may vary based on final appraisals, valuations and analyses of the fair value of the acquired assets and assumed liabilities. The preliminary purchase price allocation is pending the finalization of the fair value of deferred revenue and for potential working capital adjustments to assets and liabilities. We expect to finalize this determination on or before September 30, 2019.

 

Goodwill

  $ 19,723  

Cash

    1,437  

Brand

    2,020  

Developed technology

    2,420  

Customer relationships

    10,200  

Prepaid domain registry fees

    10,318  

Other assets

    2,328  

Total assets

    48,446  
         

Deferred Revenue

    (12,456 )

Deferred Tax Liabilities

    (3,038 )

Other liabilities

    (3,491 )

Total liabilities

    (18,985 )
         

Preliminary consideration paid

  $ 29,461  

 

As required by Accounting Standards Codification (“ASC”) 805, Business Combinations, the Company has recorded deferred revenue at fair value at the acquisition date, which was determined by estimating the costs associated with customer support services and prepaid domain name registration fees to fulfill the contractual obligations over the remaining life of the contract at the acquisition date plus a normal profit margin.

 

All definite life intangible assets acquired, including brand, developed technology and customer relationships will be amortized over 7 years.

 

The goodwill related to this acquisition is primarily attributable to synergies expected to arise from the acquisition and is not deductible for tax purposes.

 

In connection with this acquisition, the Company incurred total acquisition related costs of $0.5 million of which $0.3 million is included in General & Administrative expenses in the consolidated statements of operations and comprehensive income for the three months ended March 31, 2019.

 

The following table presents selected unaudited pro forma information for the Company assuming the acquisition of Ascio had occurred as of January 1, 2018. This pro forma information does not purport to represent what the Company’s actual results would have been if the acquisition had occurred as of the date indicated or what results would be for any future periods.

 

   

Three months ended

March 31,

   

Three months ended

March 31,

 

Dollar amounts in thousands of U.S. Dollars

 

2019

   

2018

 

Net revenues

  $ 83,668     $ 101,379  

Net income

    2,865       3,119  
                 

Basic earnings per common share

    0.27       0.29  

Diluted earnings per common share

  $ 0.26     $ 0.29  

 

The amount of revenue recognized by since the acquisition date included in the consolidated statements of operations and comprehensive income for the three months ended March 31, 2019 is $0.8 million.

 

The net income recognized since the acquisition date included in the consolidated statements of operations and comprehensive income for the three months ended March 31, 2019 is a loss of $0.1 million.

 

 

 

5. Derivative instruments and hedging activities:

 

Foreign currency forward contracts

 

In October 2012, the Company entered into a hedging program with a Canadian chartered bank to limit the potential foreign exchange fluctuations incurred on its future cash flows related to a portion of payroll, rent, and payments to Canadian domain name registry suppliers that are denominated in Canadian dollars and are expected to be paid by its Canadian operating subsidiary. As part of its risk management strategy, the Company uses derivative instruments to hedge a portion of the foreign exchange risk associated with these costs. The Company does not use these forward contracts for trading or speculative purposes. These forward contracts typically mature between one and eighteen months.

 

The Company has designated certain of these transactions as cash flow hedges of forecasted transactions and foreign currency denominated liabilities under ASC Topic 815, Derivatives and Hedging (“ASC 815”). For certain contracts, as the critical terms of the hedging instrument and the entire hedged forecasted transaction are the same in accordance with ASC 815, the Company has been able to conclude that changes in fair value and cash flows attributable to the risk of being hedged are expected to completely offset at inception and on an ongoing basis. Unrealized gains or losses on these contracts have been included within other comprehensive income (“OCI”). The fair value of the contracts, as of March 31, 2019, is recorded as derivative instrument liabilities. As a result of adopting the targeted improvements on January 1, 2019, for any existing contracts on the effective date of adoption and thereafter, the entire change in the fair value of the hedging instrument included in the assessment of hedge effectiveness will be recorded in OCI.

 

 

As of March 31, 2019, the notional amount of forward contracts that the Company held to sell U.S. dollars in exchange for Canadian dollars was $30.6 million, of which $27.9 million were designated as hedges. As of December 31, 2018, the notional amount of forward contracts that the Company held to sell U.S. dollars in exchange for Canadian dollars was $40.5 million, of which $36.5 million were designated as hedges.

 

Maturity date (Dollar amounts in thousands of U.S. dollars)

 

Notional amount of U.S. dollars

   

Weighted average exchange rate of U.S. dollars

   

Fair Value

 

April - June 2019

  $ 10,381     $ 1.3154     $ 142  

July - September 2019

    9,881       1.3136       127  

October - December 2019

    10,327       1.3174       84  
    $ 30,589     $ 1.3155     $ 353  

 

Fair value of derivative instruments and effect of derivative instruments on financial performance 

 

The effect of these derivative instruments on our consolidated financial statements were as follows (amounts presented do not include any income tax effects).

 

Fair value of derivative instruments in the consolidated balance sheets

 

Derivatives (Dollar amounts in thousands of U.S. dollars)

 

Balance Sheet Location

 

As of March 31,

2019
Fair Value
Liability

   

As of December 31,

2018
Fair Value
Liability

 

Foreign Currency forward contracts designated as cash flow hedges (net)

 

Derivative instruments

  $ 264     $ 1,069  

Foreign Currency forward contracts not designated as cash flow hedges (net)

 

Derivative instruments

    89       207  

Total foreign currency forward contracts (net)

 

Derivative instruments

  $ 353     $ 1,276  

 

Movement in AOCI balance for the three months ended March 31, 2019 (Dollar amounts in thousands of U.S. dollars):

 

   

Gains and losses on cash flow hedges

   

Tax impact

   

Total AOCI

 

Opening AOCI balance - December 31, 2018

  $ (1,069 )   $ 259     $ (810 )

Other comprehensive income (loss) before reclassifications

    725       (176 )     549  

Amount reclassified from AOCI

    79       (18 )     61  

Other comprehensive income (loss) for the three months ended March 31, 2019

    804       (194 )     610  
                         

Ending AOCI Balance - March 31, 2019

  $ (265 )   $ 65     $ (200 )

 

Effects of derivative instruments on income and OCI for the three months ended March 31, 2019 are as follows (Dollar amounts in thousands of U.S. dollars):

  

Derivatives in Cash Flow Hedging Relationship

 

Amount of Gain or (Loss) Recognized in OCI, net of tax, on Derivative

 

Location of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion)

 

Amount of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion)

   

Location of Gain or (Loss) Recognized in Income on Derivative (ineffective Portion and Amount Excluded from Effectiveness Testing)

   

Amount of Gain or (Loss) Recognized in Income on Derivative (ineffective Portion and Amount Excluded from Effectiveness Testing)

 
         

Operating expenses

  $ (64 )   $ -     $ -  

Foreign currency forward contracts for the three months ended March 31, 2019

  $ 610  

Cost of revenues

  $ (15 )   $ -     $ -  
                                   

Foreign currency forward contracts for the three months ended March 31, 2018

  $ -  

Operating expenses

  $ -     $ -     $ -  
         

Cost of revenues

  $ -     $ -     $ -  

 

  

In addition to the above, for those foreign currency forward contracts not designated as hedges, the Company recorded a loss on settlement of less than $0.1 million for the three months ended March 31, 2019 (nil for the three months ended March 31, 2018) and a gain of $0.1 million for the change in fair value of outstanding contracts for the three months ended March 31, 2019 (gain of less than $0.1 million for the three months ended March 31, 2018), in the consolidated statement of operations and comprehensive income.

  

 

6. Goodwill and Other Intangible Assets:

 

Goodwill

 

Goodwill represents the excess of the purchase price over the fair value of tangible and identifiable intangible assets acquired and liabilities assumed in our acquisitions.

 

The Company's Goodwill balance is $109.8 million as of March 31, 2019 (December 31, 2018 – $90.1 million), up $19.7 million from December 31, 2018, as a result of the acquisition of Ascio (See Note 4 (b) – Acquisitions for more information). The Company's goodwill relates 98% ($107.6 million) to its Domain Services operating segment and 2% ($2.2 million) to its Network Access Services operating segment.

 

Goodwill is not amortized, but is subject to an annual test, or more frequently if impairment indicators are present.

 

Other Intangible Assets:

 

Intangible assets consist of acquired brand, technology, customer relationships, surname domain names, direct navigation domain names and network rights. The Company considers its intangible assets consisting of surname domain names and direct navigation domain names as indefinite life intangible assets. The Company has the exclusive right to these domain names as long as the annual renewal fees are paid to the applicable registry. Renewals occur routinely and at a nominal cost. The indefinite life intangible assets are not amortized but are subject to impairment assessments performed throughout the year. As part of the normal renewal evaluation process during the periods ended March 31, 2019 and March 31, 2018, the Company assessed that certain domain names that were originally acquired in the June 2006 acquisition of Mailbank.com Inc. that were up for renewal, should not be renewed.   

 

Intangible assets, comprising brand, technology, customer relationships and network rights are being amortized on a straight-line basis over periods of two to fifteen years.

 

A summary of acquired intangible assets for the three months ended March 31, 2019 is as follows (Dollar amounts in thousands of U.S. dollars): 

 

   

Surname domain names

   

Direct navigation domain names

   

Brand

   

Customer relationships

   

Technology

   

Network rights

   

Total

 

Amortization period

 

indefinite life

   

indefinite life

   

7 years

   

3-7 years

   

2 - 7 years

   

15 years

         

Balances December 31, 2018

  $ 11,176     $ 1,245     $ 9,004     $ 27,292     $ 163     $ 515     $ 49,395  

Acquisition of Ascio Technologies, Inc. (note 4 (b))

    -       -       2,020       10,200       2,420       -       14,640  

Acquisition of customer relationships

    -       -       -       -       -       -       -  

Additions to/(disposals from) domain portfolio, net

    (1 )     (3 )     -       -       -       -       (4 )

Amortization expense

    -       -       (449 )     (1,408 )     (171 )     (12 )     (2,040 )

Balances March 31, 2019

  $ 11,175     $ 1,242     $ 10,575     $ 36,084     $ 2,412     $ 503     $ 61,991  

 

The following table shows the estimated amortization expense in future periods, assuming no further additions to acquired intangible assets are made (Dollar amounts in thousands of U.S. dollars):

 

   

March 31, 2019

 

Remainder of 2019

    7,064  

2020

    9,418  

2021

    9,408  

2022

    9,279  

2023

    9,279  

Thereafter

    5,126  

Total

    49,574  

 

As of March 31, 2019, the accumulated amortization for the definite life intangible assets was $26.6 million. As of December 31, 2018, the accumulated amortization for the definite life intangible assets was $24.5 million.

 

 

 

7. Loan payable:

 

2017 Amended Credit Facility

 

On January 20, 2017, the Company entered into a secured Credit Agreement (the “2017 Amended Credit Facility”) with Bank of Montreal (“BMO”), Royal Bank of Canada and Bank of Nova Scotia (collectively BMO, the “Lenders”) under which the Company has access to an aggregate of up to $140 million in funds.

 

In connection with the 2017 Amended Credit Agreement, the Company incurred $0.6 million of fees paid to lenders and debt issuance costs, which have been reflected as a reduction to the carrying amount of the loan payable and will be amortized over the term of the credit facility agreement.

 

The obligations of the Company under the 2017 Amended Credit Facility are secured by a first priority lien on substantially all of the personal property and assets of the Company. The 2017 Amended Credit Facility has a four-year term.

 

The 2017 Amended Credit Facility has a four-year term. Under the 2017 Amended Credit Facility, the Company has access to an aggregate of up to $140 million in funds that are available as follows:

 

 

a $5 million revolving credit facility (“Facility A”);

 

a $15 million revolving reducing term facility (“Facility B”);

 

a $35.5 million non-revolving facility (“Facility C”); and

 

a $84.5 million non-revolving facility (“Facility D”).

  

On March 18, 2019, the Company entered into the Second Amendment to the 2017 Credit Facility to provide the Lenders consent for the acquisition of Ascio (discussed in Note 4 (b) – Acquisitions) and to reallocate borrowing limits between loan facilities. As a result of the Second Amendment to the 2017 Credit Facility, the borrowing limit of Facility B was decreased by $9 million to $6 million, and the borrowing limit of Facility C was increased by $9 million $44.5 million. All other terms associated with the 2017 Amended Credit Facility remained the same.

 

We incurred costs associated with the Second Amendment to the 2017 Credit Facility of $0.2 million, which have been capitalized and will amortize over the term of the loan.

 

Borrowings under the 2017 Amended Credit Facility accrue interest and standby fees at variable rates based on borrowing elections by the Company and the Company’s Total Funded Debt to EBITDA as described below. The purpose of Facility A is for general working capital and general corporate requirements, while Facility B and Facility C support share repurchases, acquisitions and capital expenditures associated with the Company’s Fiber to the Home program (“FTTH”). Facility D was provided and used for the acquisition of eNom.

 

The repayment terms for Facility A require monthly interest payments with any final principal payment becoming due upon maturity of the 2017 Amended Credit Facility. Under the repayment terms for Facility B, at December 31st of each year, balances drawn during the year that remain outstanding will become payable on a quarterly basis commencing the first quarter of the following year, for the period of amortization based on the purpose of the draw. For Facilities C and D, each draw will become payable beginning the first full quarter post initial draw for the period of amortization based on the purpose of the draw. The amortization periods for Facilities B, C and D are based on the purposes of the draws as follows: draws for share repurchases are repaid over four years, draws for acquisitions over five years and draws for FTTH capital expenditures over seven years. The 2017 Amended Credit Facility also includes a mechanism that is triggered based on the Company’s Total Funded Debt to EBITDA calculation at the end of each fiscal year. If Total Funded Debt to EBITDA exceeds 2.25:1 at December 31 of any year during the term, the Company is obligated to make a repayment of 50% of Excess Cash Flow in that year as defined under the agreement.

 

The 2017 Amended Credit Facility contains customary representations and warranties, affirmative and negative covenants, and events of default. The 2017 Amended Credit Facility requires that the Company to comply with the following financial covenants at all times, which are to be calculated on a rolling four quarter basis: (i) maximum Total Funded Debt to EBITDA Ratio of 2.25:1; and (ii) minimum Fixed Charge Coverage Ratio of 1.20:1. Further, the Company’s maximum annual Capital Expenditures cannot exceed $65.0 million per year, which limit will be reviewed on an annual basis. In addition, funded share repurchases are not to exceed $20 million, or up to $40 million so long as the total loans related to share repurchases do not exceed 1.5 times of trailing twelve months EBITDA. As at and for the periods ending March 31, 2019, and March 31, 2018, the Company was in compliance with these covenants.

 

 

 Borrowings under the 2017 Amended Credit Facility will accrue interest and standby fees based on the Company’s Total Funded Debt to EBITDA ratio and the availment type as follows:

 

   

If Total Funded Debt to EBITDA is:

 
                                 

Availment type or fee

 

Less than

1.00

   

Greater than

or

equal to 1.00

and

less than 2.00

   

Greater than

or

equal to 2.00

and

less than 2.25

   

Greater than

or equal to

2.25

 

Canadian dollar borrowings based on Bankers’ Acceptance or U.S. dollar borrowings based on LIBOR (Margin)

    2.00

%

    2.25

%

    2.75

%

    3.25

%

                                 

Canadian or U.S. dollar borrowings based on Prime Rate or U.S. dollar borrowings based on Base Rate (Margin)

    0.75

%

    1.00

%

    1.50

%

    2.00

%

                                 

Standby fees

    0.40

%

    0.45

%

    0.55

%

    0.65

%

 

The following table summarizes the Company’s borrowings under Facilities A – D (Dollar amounts in thousands of U.S. dollars):

 

   

March 31, 2019

   

December 31, 2018

 

Facility A

  $ 1,000     $ 1,000  

Facility B

    5,786       6,000  

Facility C

    36,012       3,232  

Facility D

    50,699       54,924  

Less: unamortized debt discount and issuance costs

    (683 )     (555 )

Total loan payable

  $ 92,814     $ 64,601  

Less: loan payable, current portion

    (24,788 )     (18,400 )

Loan payable, long-term portion

  $ 68,026     $ 46,201  

 

The following table summarizes our scheduled principal repayments as of March 31, 2019 (Dollar amounts in thousands of U.S. dollars):

 

Remainder of 2019

    18,591  

2020

    24,788  

2021

    50,118  
      93,497  

 

Other Credit Facilities

 

Prior to the Company entering into the 2017 Amended Credit Facility, the Company had credit agreements (collectively the “Prior Credit Facilities”) with BMO, which provide the Company with continued access to a treasury risk management facility and a credit card facility. All remaining credit facilities under the Amended Credit Facility have been terminated.

  

The treasury risk management facility under the Prior Credit Facilities provides for a $3.5 million settlement risk line to assist the Company with hedging Canadian dollar exposure through foreign exchange forward contracts and/or currency options. Under the terms of the Prior Credit Facilities, the Company may enter into such agreements at market rates with terms not to exceed 18 months. As of March 31, 2019, the Company held contracts in the amount of $30.6 million to trade U.S. dollars in exchange for Canadian dollars. See Note 5 – Derivative instruments and hedging activities for more information.

 

 

8. Income taxes

 

For the three months ended Mach 31, 2019, we recorded an income tax expense of $1.3 million on income before income taxes of $4.1 million, using an estimated effective tax rate for the fiscal year ending December 31, 2019 (“Fiscal 2019”) adjusted for certain minimum state taxes as well as the inclusion of a $0.4 million tax recovery related to ASU 2016-09, which requires all excess tax benefits and tax deficiencies related to employee share-based payments to be recognized through income tax expense. Comparatively, for the three months ended March 31, 2018, the Company recorded an income tax expense of $1.2 million on income before taxes of $4.9 million, using an estimated effective tax rate for the 2018 fiscal year and adjusted for the $0.1 million tax recovery impact related to ASU 2016-09. 

 

 

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the years in which those temporary differences become deductible. Management considers projected future taxable income, uncertainties related to the industry in which the Company operates, and tax planning strategies in making this assessment.

 

The Company recognizes accrued interest and penalties related to income taxes in income tax expense. The Company did not have significant interest and penalties accrued at March 31, 2019 and December 31, 2018, respectively.

 

In Fiscal 2017, in connection with the eNom acquisition, we acquired deferred tax liabilities primarily composed of prepaid registry fees. As a result, we aligned our tax methodology pertaining to the deductibility of prepaid registry fees for our other subsidiaries. In Fiscal 2018, we determined that we were in technical violation with respect to the administrative application of the accounting method change relating to the deductibility of prepaid registry fees for these additional subsidiaries. Based on the Company’s examination of administrative practices and precedents by the IRS, we believe that on a more likely than not basis that our tax position will be sustained. If the position is not sustained, then the accounting method change would be deferred into the following taxation period and we may be subject to incremental taxes as well as interest and penalties.

 

 

 

9. Basic and diluted earnings per common share:

 

Basic earnings per common share has been calculated on the basis of net income for the period divided by the weighted average number of common shares outstanding during each year. Diluted earnings per share gives effect to all dilutive potential common shares outstanding at the end of the year assuming that they had been issued, converted or exercised at the later of the beginning of the year or their date of issuance. In computing diluted earnings per share, the treasury stock method is used to determine the number of shares assumed to be purchased from the conversion of common share equivalents or the proceeds of the exercise of options. 

 

The following table reconciles the numerators and denominators of the basic and diluted earnings per common share computation (Dollar amounts in thousands of U.S. dollars, except per share amounts):

 

   

Three months ended March 31,

 
   

2019

   

2018

 

Numerator for basic and diluted earnings per common share:

               

Net income for the period

    2,799       3,744  
                 

Denominator for basic and diluted earnings per common share:

               

Basic weighted average number of common shares outstanding

    10,634,842       10,588,718  

Effect of outstanding stock options

    201,055       203,895  

Diluted weighted average number of shares outstanding

    10,835,897       10,792,613  
                 

Basic earnings per common share

    0.26       0.35  
                 

Diluted earnings per common share

    0.26       0.35  

 

  

For the three months ended March 31, 2019, outstanding options to purchase 121,300 common shares were not included in the computation of diluted income per common share because all such options’ exercise price was greater than the average market price of the common shares for the period as compared to the three months ended March 31, 2018, where 333,300 outstanding options were not included in the computation.

 

During the three months ended March 31, 2019, the Company did not repurchase any shares under the stock buyback program which commenced on February 13, 2019, and will be terminated on or before February 13, 2020, or under the stock buyback program commenced on February 14 2018 and terminated on February 13, 2019.

 

During the three months ended March 31, 2018, no common shares were repurchased and cancelled under the terms of our stock repurchase program which commenced on February 14, 2018, terminated on February 13, 2019 or under the program commenced March 1 2017, and terminated on February 14 2018.

 

 

 

10. Revenue

 

Nature of goods and services

 

The following is a description of principal activities – separated by reportable segments – from which the Company generates its revenue. For more detailed information about reportable segments. See Note 13 – Segment reporting for more information.

 

 

(a)

Network Access Services 

 

The Company generates Network Access Services revenues primarily through the provisioning of mobile services (“Ting Mobile”). Other sources of revenue include the provisioning of fixed high-speed Internet access (“Ting Internet”) as well as billing solutions to Internet Service Providers (“ISPs”).

 

 

Ting wireless usage contracts grant customers access to standard talk, text and data mobile services. Ting mobile contracts are billed based on the actual amount of monthly services utilized by each customer during their billing cycle and charged to customers on a postpaid basis. Voice minutes, text messages and megabytes of data are each billed separately based on a tiered pricing program. The Company recognizes revenue for Ting mobile usage based on the actual amount of monthly services utilized by each customer.

 

Ting Internet contracts provide customers Internet access at their home or business through the installation and use of our fiber optic network. Ting Internet contracts are generally prepaid and grant customers with unlimited bandwidth based on a fixed price per month basis. Because consideration is collected before the service period, revenue is initially deferred and recognized as the Company performs its obligation to provide Internet access. Though the Company does not consider the installation of fixed Internet access to be a distinct performance obligation, the fees related to installation are immaterial and therefore revenue is recognized as billed.

 

Both Ting Mobile and Ting Internet access services are primarily contracted through the Ting website, for one month at a time and contain no commitment to renew the contract following each customer’s monthly billing cycle. The Company’s billing cycle for all Ting Mobile and Ting Internet customers is computed based on the customer’s activation date. In order to recognize revenue as the Company satisfies its obligations, we compute the amount of revenues earned but not billed from the end of each billing cycle to the end of each reporting period. In addition, revenues associated with the sale of wireless devices and accessories and Internet hardware to subscribers are recognized when title and risk of loss is transferred to the subscriber and shipment has occurred. Incentive marketing credits given to customers are recorded as a reduction of revenue.

 

Our Roam Mobility brand also offers standard talk, text and data mobile services. Roam Mobility customers prepay for their usage through the Roam Mobility website. When prepayments are received the amount is deferred, and subsequently recognized as the Company satisfies its obligation to provide mobile services. In addition, revenues associated with the sale of SIM cards are recognized when title and risk of loss is transferred to the subscriber and shipment has occurred. Incentive marketing credits given to customers are recorded as a reduction of revenue.

 

In those cases, where payment is not received at the time of sale, revenue is not recognized at contract inception unless the collection of the related accounts receivable is reasonably assured. The Company records costs that reflect expected refunds, rebates and credit card charge-backs as a reduction of revenues at the time of the sale based on historical experiences and current expectations. 

 

 

(b)

Domain Services

   

Domain registration contracts, which can be purchased for terms of one to ten years, provide our resellers and retail registrant customers with the exclusive right to a personalized internet address from which to build an online presence. The Company enters into domain registration contracts in connection with each new, renewed and transferred-in domain registration. At the inception of the contract, the Company charges and collects the registration fee for the entire registration period. Though fees are collected upfront, revenue from domain registrations are recognized ratably over the registration period as domain registration contracts contain a ‘right to access’ license of IP, which is a distinct performance obligation measured over time. The registration period begins once the Company has confirmed that the requested domain name has been appropriately recorded in the registry under contractual performance standards.

 

Domain related value-added services like digital certifications, WHOIS privacy and hosted email provide our resellers and retail registrant customers tools and additional functionality to be used in conjunction with domain registrations. All domain related value-added services are considered distinct performance obligations which transfer the promised service to the customer over the contracted term. Fees charged to customers for domain related value-added services are collected at the inception of the contract, and revenue is recognized on a straight-line basis over the contracted term, consistent with the satisfaction of the performance obligations.

 

The Company is an ICANN accredited registrar. Thus, the Company is the primary obligor with our reseller and retail registrant customers and is responsible for the fulfillment of our registrar services to those parties. As a result, the Company reports revenue in the amount of the fees we receive directly from our reseller and retail registrant customers. Our reseller customers maintain the primary obligor relationship with their retail customers, establish pricing and retain credit risk to those customers. Accordingly, the Company does not recognize any revenue related to transactions between our reseller customers and their ultimate retail customers.

 

The Company also sells the rights to the Company’s portfolio domains or names acquired through the Company’s domain expiry stream. Revenue generated from sale of domain name contracts, containing a distinct performance obligation to transfer the domain name rights under the Company’s control, is generally recognized once the rights have been transferred and payment has been received in full.

 

 

Advertising revenue is derived through domain parking monetization, whereby the Company contracts with third-party Internet advertising publishers to direct web traffic from the Company’s domain expiry stream domains and Internet portfolio domains to advertising websites. Compensation from Internet advertising publishers is calculated variably on a cost-per-action basis based on the number of advertising links that have been visited in a given month. Given that the variable consideration is calculated and paid on a monthly basis, no estimation of variable consideration is required.

 

Disaggregation of Revenue

 

The following is a summary of the Company’s revenue earned from each significant revenue stream (Dollar amounts in thousands of U.S. dollars):

 

   

Three months ended March 31,

 
   

2019

    2018(1)  

Network Access Services:

               

Mobile Services

  $ 20,809     $ 21,872  

Other Services

    2,443       1,736  

Total Network Access Services

    23,252       23,608  
                 

Domain Services

               

Wholesale

               

Domain Services

    42,591       58,428  

Value Added Services

    4,184       4,434  

Total Wholesale

    46,775       62,862  
                 

Retail

    8,642       8,436  

Portfolio

    284       889  

Total Domain Services

    55,701       72,187  
                 
    $ 78,953     $ 95,795  

 

1As a result of the bulk transfer of 2.65 million domain names to Namecheap on January 5th, 2018, recognized revenue for the three months ended March 31, 2018 includes $14.6 million related to previously deferred revenue for these names.

 

During the three months ended March 31, 2019, no customer accounted for more than 10% of total revenue. During the three months ended March 31, 2018, one customer accounted for 18% of revenue. As at March 31, 2019 and December 31, 2018, no customer accounted for more than 10% of accounts receivable.

 

The following is a summary of the Company’s cost of revenue from each significant revenue stream (Dollar amounts in thousands of U.S. dollars):

 

   

Three months ended March 31,

 
   

2019

    2018(1)  

Network Access Services:

               

Mobile Services

  $ 10,743     $ 11,266  

Other Services

    1,069       941  

Total Network Access Services

    11,812       12,207  
                 

Domain Services

               

Wholesale

               

Domain Services

    34,839       51,314  

Value Added Services

    794       857  

Total Wholesale

    35,633       52,171  
                 

Retail

    4,359       4,409  

Portfolio

    128       185  

Total Domain Services

    40,120       56,765  
                 

Network Expenses:

               

Network, other costs

    2,395       2,574  

Network, depreciation and amortization costs

    1,975       1,630  
      4,370       4,204  
                 
    $ 56,302     $ 73,176  

 

1As a result of the bulk transfer of 2.65 million domain names to Namecheap on January 5th, 2018, recognized cost of sales for the three months ended March 31, 2018 includes $14.5 million related to prepaid costs for these names.

 

 

Contract Balances

 

The following table provides information about contract liabilities (deferred revenue) from contracts with customers. The Company accounts for contract assets and liabilities on a contract-by-contract basis, with each contract presented as either a net contract asset or a net contract liability accordingly.

 

Given that Company’s long-term contracts with customers are billed in advance of service, the Company’s contract liabilities relate to amounts recorded as deferred revenues. The Company does not have material streams of contracted revenue that have not been billed.

 

Deferred revenue primarily relates to the portion of the transaction price received in advance related to the unexpired term of domain name registrations and other domain related value-added services, on both a wholesale and retail basis, net of external commissions.

 

The opening balance of deferred revenue was $143.7 million as of January 1, 2019. Significant changes in deferred revenue were as follows (Dollar amounts in thousands of U.S. dollars):

 

Deferred Revenue

 

   

Three months ended

March 31, 2019

 

Balance, beginning of period

  $ 143,694  

Acquired in a business combination1

    12,456  

Deferred revenue

    59,991  

Recognized revenue

    (56,722 )

Balance, end of period

  $ 159,419  

 

1The Company acquired Ascio on March 18, 2019. As part of the transition, the Company acquired active domain name contracts for terms ranging from 1 - 10 years, for which the registration fees have already been collected from customers. As required by ASC 805, Business Combinations, the Company has recorded deferred revenue at fair value at the acquisition date, which was determined by estimating the costs associated with customer support services and prepaid domain name registration fees to fulfill the contractual obligations over the remaining life of the contract at the acquisition date plus a normal profit margin.

 

Remaining Performance Obligations:

 

For mobile and internet access services, where the performance obligation is part of contracts that have an original expected duration of one year or less (typically one month), the Company has elected to apply a practical expedient to not disclose revenues expected to be recognized in the future related performance obligations that are unsatisfied (or partially unsatisfied) (Dollar amounts in thousands of US dollars).

 

Although domain registration contracts are deferred over the lives of the individual contracts, which can range from one to ten years, approximately 80 percent of our deferred revenue balance related to domain contracts is expected to be recognized within the next twelve months.

 

Deferred revenue related to Roam Mobility and Exact hosting contracts are also deferred over the lives of the individual contracts, which are expected to be fully recognized within the next twelve months.

 

 

11. Costs to obtain and fulfill a contract

 

Deferred costs of fulfillment

 

Deferred costs to fulfill contracts generally consist of domain registration costs which have been paid to a domain registry, and are capitalized as Prepaid domain name registry and ancillary services fees. These costs are deferred and amortized over the life of the domain which generally ranges from one to ten years. For the three months ended March 31, 2019, the Company capitalized $43.3 million and also amortized $41.5 million of contract costs, respectively. We also acquired $10.3 million of prepaid domain name registry and ancillary service fees in the Ascio acquisition, which took place on March 18, 2019. Amortization of contract fulfillment costs is primarily included in cost of revenue. The breakdown of the movement in the prepaid domain name registry and ancillary services fees balance for the three months ended March 31, 2019 is as follows (Dollar amounts in thousands of U.S. dollars).

 

   

Three months ended
March 31, 2019

 

Balance, beginning of period

  $ 106,527  

Acquired in a business combination1

    10,318  

Capitalization of costs

    43,260  

Amortization of costs

    (41,544 )

Balance, end of period

  $ 118,561  

 

1The Company acquired Ascio on March 18, 2019. As part of the transition, the Company acquired active domain name contracts with a terms ranging from 1 - 10 years, for which fees to suppliers were paid in advance. 

 

 

 

12. Leases

 

We lease datacenters, corporate offices and fiber-optic cables under operating leases. The Company does not have any leases classified as finance leases.

 

Our leases have remaining lease terms of 1 year to 19 years, some of which may include options to extend the leases for up to 5 years, and some of which may include options to terminate the leases within 1 year.

 

We have elected to consider leases with a term of 12 months or less as short-term, and as such have not been recognized on the balance sheet. We recognize lease expense for short-term leases on a straight-line basis over the lease term.

 

The Company elected the practical expedient to use hindsight when considering the likelihood that lessee options to extend or terminate a lease or purchase the underlying asset will be exercised, and in assessing the impairment of right-of-use assets.

 

As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of future payments.

 

For corporate offices, datacenter and fiber-optic cable leases, the Company has elected the practical expedient to combine lease and non-lease components.

 

The components of lease expense were as follows (Dollar amounts in thousands of U.S. dollars):

 

   

Three months ended,

 
   

March 31, 2019

 

Operating Lease Cost (leases with a total term greater than 12 months)

  $ 1,071  

Short-term Lease Cost (leases with a term of 12 months or less)

    124  

Variable Lease Cost

    171  

Total Lease Cost

  $ 1,366  

 

Lease Cost is presented in general and administrative expenses and network expenses within our consolidated statements of operations and comprehensive income. 

 

Information related to leases was as follows (Dollar amounts in thousands of U.S. dollars):

 

   

Three months ended,

 
   

March 31, 2019

 
         

Supplemental cashflow information:

       

Operating Lease - Operating Cash Flows (Fixed Payments)

  $ 1,051  

Operating Lease - Operating Cash Flows (Liability Reduction)

  $ 948  

New ROU Assets - Operating Leases

  $ 4,427  
         

Other information:

       

Weighted Average Discount Rate

 

 

5.24% (5.06% at Jan 1, 2019)  

Weighted Average Remaining Lease Term

 

 

8.55 years (5.52 years at Jan 1, 2019)  

 

Maturity of lease liability as of March 31, 2019 (Dollar amounts in thousands of U.S. dollars):

 

   

March 31, 2019

 

Remaining of 2019

  $ 2,450  

2020

    1,832  

2021

    1,668  

2022

    1,617  

2023

    1,538  

Thereafter

    5,583  

Total future lease payments

    14,688  

Less interest

    2,978  

Total

  $ 11,710  

 

Operating lease payments include payments under the non-cancellable term and approximately $2.4 million related to options to extend lease terms that are reasonably certain of being exercised.

 

As of March 31, 2019, we have additional office space operating leases that have not yet commenced, with future lease payments of $0.1 million. These operating leases will commence in the second quarter of 2019 with lease terms of 1 year or less, and therefore short-term.

 

In January 2019, the Company modified a corporate office lease to increase the term, leading to an increase to both the right of use operating lease asset and right of use operating lease liability of $3.9 million.

  

 

 

13. Segment reporting:

 

(a)  We are organized and managed based on two operating segments which are differentiated primarily by their services, the markets they serve and the regulatory environments in which they operate and are described as follows:

 

1.     Network Access Services - This segment derives revenue from the sale of mobile phones, telephony services, high speed Internet access, billing solutions to individuals and small businesses primarily through the Ting website. Revenues are generated in the U.S.

 

2.     Domain Services – This segment includes wholesale and retail domain name registration services, value added services and portfolio services. The Company primarily earns revenues from the registration fees charged to resellers in connection with new, renewed and transferred domain name registrations; the sale of retail Internet domain name registration and email services to individuals and small businesses; and by making its portfolio of domain names available for sale or lease. Domain Services revenues are attributed to the country in which the contract originates, primarily Canada and the U.S.

 

The Chief Executive Officer (the “CEO”) is the chief operating decision maker and regularly reviews the operations and performance by segment. The CEO reviews gross profit as (a) a key measure of performance for each segment and (b) to make decisions about the allocation of resources. Sales and marketing expenses, technical operations and development expenses, general and administrative expenses, depreciation of property and equipment, amortization of intangibles assets, impairment of indefinite life intangible assets, gain on currency forward contracts and other expense net are organized along functional lines and are not included in the measurement of segment profitability. Total assets and total liabilities are centrally managed and are not reviewed at the segment level by the CEO. The Company follows the same accounting policies for the segments as those described in Notes 2 – Basis of presentation, 3 – Recent accounting pronouncements, and 10 - Revenue.

 

Information by operating segments (with the exception of disaggregated revenue, which is discussed in Note 10 - Revenue), which is regularly reported to the CEO is as follows (Dollar amounts in thousands of U.S. dollars):

 

Three months ended March 31, 2019

 

Network Access Services

   

Domain Services

   

Consolidated Totals

 

Net Revenues

  $ 23,252     $ 55,701     $ 78,953  
                         

Cost of revenues

                       

Cost of revenues

    11,812       40,120       51,932  

Network expenses

    521       1,874       2,395  

Depreciation of property and equipment

    1,454       347       1,801  

Amortization of intangible assets

    11       163       174  

Total cost of revenues

    13,798       42,504       56,302  

Gross Profit

    9,454       13,197       22,651  
                         

Expenses:

                       

Sales and marketing

                    8,741  

Technical operations and development

                    2,523  

General and administrative

                    4,448  

Depreciation of property and equipment

                    124  

Amortization of intangible assets

                    1,866  

Loss (gain) on currency forward contracts

                    (79 )

Income from operations

                    5,028  

Other income (expenses), net

                    (972 )

Income before provisions for income taxes

                  $ 4,056  

 

 

Three months ended March 31, 2018

 

Network Access Services

   

Domain Services

   

Consolidated Totals

 

Net Revenues

  $ 23,608     $ 72,187     $ 95,795  
                         

Cost of revenues

                       

Cost of revenues

    12,207       56,765       68,972  

Network expenses

    490       2,084       2,574  

Depreciation of property and equipment

    833       298       1,131  

Amortization of intangible assets

    11       488       499  

Total cost of revenues

    13,541       59,635       73,176  

Gross Profit

    10,067       12,552       22,619  
                         

Expenses:

                       

Sales and marketing

                    8,365  

Technical operations and development

                    2,095  

General and administrative

                    4,530  

Depreciation of property and equipment

                    101  

Amortization of intangible assets

                    1,832  

Loss (gain) on currency forward contracts

                    (3 )

Income from operations

                    5,699  

Other income (expenses), net

                    (772 )

Income before provisions for income taxes

                  $ 4,927  

  

  

 

(b)

The following is a summary of the Company’s property and equipment by geographic region (Dollar amounts in thousands of U.S. dollars):

 

   

March 31, 2019

   

December 31, 2018

 

Canada

  $ 2,009     $ 1,393  

United States

    53,422       46,631  

Germany

    55       41  
    $ 55,486     $ 48,065  

 

 

(c)

The following is a summary of the Company’s amortizable intangible assets by geographic region (Dollar amounts in thousands of U.S. dollars):

 

   

March 31, 2019

   

December 31, 2018

 

Canada

  $ 6,218     $ 6,553  

United States

    43,356       30,421  
    $ 49,574     $ 36,974  

 

 

(d)

Valuation and qualifying accounts (Dollar amounts in thousands of U.S. dollars):

 

Allowance for doubtful accounts excluding provision for credit notes

 

Balance at beginning of period

   

Charged to costs and expenses

   

Write-offs during period

   

Balance at end of period

 

Three months ended March 31, 2019

  $ 132     $ (1 )   $ -     $ 131  

Year ended December 31, 2018

  $ 168     $ (36 )   $ -     $ 132  

 

 

 

14. Stockholders’ Equity:

 

The following table summarizes stockholders' equity transactions for the three-month period ended March 31, 2019 (Dollar amounts in thousands of U.S. dollars): 

 

   

Common Stock

                                 
   

Number

   

Amount

   

Additional

Paid in

Capital

   

Retained

earnings

(deficit)

   

Accumulated

other

comprehensive

income (loss)

   

Total

stockholders'

equity

 

Balance on December 31, 2018

    10,627,988     $ 15,823     $ 3,953     $ 60,810     $ (810 )   $ 79,776  

Exercise of Stock options

    29,043       365       (294 )     -       -       71  

Shares deducted from exercise of stock options for payment of witholding taxes and exercise consideration

    (13,281 )     -       (340 )     -       -       (340 )

Stock-based compensation

    -       -       525       -       -       525  

Net income

    -       -       -       2,799       -       2,799  

Other comprehensive income (loss)

    -       -       -       -       610       610  

Balances, March 31, 2019

    10,643,750     $ 16,188     $ 3,844     $ 63,609     $ (200 )   $ 83,441  

 

2019 Stock Buyback Program

 

On February 13, 2019, the Company announced that its Board of Directors has approved a stock buyback program to repurchase up to $40 million of its common stock in the open market. Purchases are to be made exclusively through the facilities of the NASDAQ Capital Market. The $40 million buyback program commenced on February 14, 2019 and is expected to terminate on February 13, 2020. During the three months ended March 31, 2019, the Company did not repurchase any shares under this program.

 

2018 Stock Buyback Program

 

On February 14, 2018, the Company announced that its Board of Directors has approved a stock buyback program to repurchase up to $40 million of its common stock in the open market. Purchases were to be made exclusively through the facilities of the NASDAQ Capital Market. The stock buyback program commenced on February 14, 2018 and terminated on February 13, 2019.  During the three months ended March 31, 2019 and the three months ended March 31, 2018, the Company did not repurchase any shares under this program.

 

2017 Stock Buyback Program

 

On March 1, 2017, The Company announced that its Board of Directors had approved a stock buyback program to repurchase up to $40 million of its common stock in the open market.  Purchases were to be made exclusively through the facilities of the NASDAQ Capital Market. The stock buyback program commenced on March 1, 2017 and terminated on February 14, 2018.  During the three months ended March 31, 2018, the Company did not repurchase any shares under this program.

 

 

15. Share-based payments

 

Stock options

 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model. Because option-pricing models require the use of subjective assumptions, changes in these assumptions can materially affect the fair value of the options. The assumptions presented in the table below represent the weighted average of the applicable assumption used to value stock options at their grant date. The Company calculates expected volatility based on historical volatility of the Company's common shares. The expected term, which represents the period of time that options granted are expected to be outstanding, is estimated based on historical exercise experience. The Company evaluated historical exercise behavior when determining the expected term assumptions. The risk-free rate assumed in valuing the options is based on the U.S. Treasury yield curve in effect at the time of grant for the expected term of the option. The Company determines the expected dividend yield percentage by dividing the expected annual dividend by the market price of Tucows Inc. common shares at the date of grant.

 

Details of stock option transactions for the three months ended March 31, 2019 and March 31, 2018 are as follows (Dollar amounts in thousands of U.S. dollars, except per share amounts):

 

   

Three months ended March 31, 2019

   

Three months ended March 31, 2018

 
   

Number of

Shares

   

Weighted average exercise price per

share

   

Number of

Shares

   

Weighted average exercise price per

share

 

Outstanding, beginning of period

  $ 702,337     $ 43.80     $ 653,571     $ 36.69  

Granted

    -       -       11,000       58.52  

Exercised

    (29,043 )     24.63       (12,563 )     7.79  

Forfeited

    (6,751 )     59.40       (17,125 )     42.54  

Expired

    (1,387 )     60.82       -       -  

Outstanding, end of period

  $ 665,156     $ 44.46     $ 634,883     $ 37.48  

Options exercisable, end of period

  $ 304,007     $ 29.52     $ 245,933     $ 16.62  

   

 

As of March 31, 2019, the exercise prices, weighted average remaining contractual life and intrinsic values of outstanding options were as follows (Dollar amounts in thousands of U.S. dollars, except per share amounts):

 

       

Options outstanding

   

Options exercisable

 

Exercise Price

 

Number outstanding

   

Weighted average exercise price per share

   

Weighted average remaining contractual life (years)

   

Aggregate intrinsic value

   

Number outstanding

   

Weighted average exercise price per share

   

Weighted average remaining contractual life (years)

   

Aggregate intrinsic value

 

$5.52

- $8.56     48,633     $ 6.96       0.7     $ 3,610       48,633     $ 6.96       0.7     $ 3,610  

$10.16

- $19.95     91,438       16.30       2.2       5,933       90,188       16.25       2.2       5,856  

$21.10

- $27.53     61,250       23.62       2.9       3,526       51,250       24.11       2.7       2,925  

$35.25

- $37.35     14,375       35.89       4.2       651       11,875       36.02       4.0       536  

$43.15

- $47.00     18,500       44.19       4.8       684       11,500       43.99       4.8       428  

$53.20

- $58.65     315,608       55.67       5.1       8,052       90,561       55.21       4.8       2,351  

$64.10

- $64.10     115,352       64.10       6.2       1,970       -       -       -       -  
          665,156     $ 44.46       4.4     $ 24,426       304,007     $ 29.52       3.0     $ 15,706  

  

Total unrecognized compensation cost relating to unvested stock options at March 31, 2019, prior to the consideration of expected forfeitures, is approximately $5.9 million and is expected to be recognized over a weighted average period of 2.4 years.

  

The Company recorded stock-based compensation of $0.5 million for the three months ended March 31, 2019, and $0.6 million for the three months ended March 31, 2018.

 

The Company has not capitalized any stock-based compensation expense as part of the cost of an asset.

 

 

16. Fair value measurement:

 

For financial assets and liabilities recorded in our financial statements at fair value we utilize a valuation hierarchy for disclosure of the inputs to valuation used to measure fair value. This hierarchy prioritizes the inputs into three broad levels. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets and liabilities in active markets or inputs that are observable for the asset or liability, either directly or indirectly through market corroboration, for substantially the full term of the financial instrument. Level 3 inputs are unobservable inputs based on the Company's own assumptions used to measure assets and liabilities at fair value. A financial asset or liability's classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement.

 

The following table provides a summary of the fair values of the Company's derivative instrument assets and liabilities measured at fair value on a recurring basis at March 31, 2019 (Dollar amounts in thousands of U.S. dollars):

 

   

March 31, 2019

 
   

Fair Value Measurement Using

   

Liabilities at Fair

 
   

Level 1

   

Level 2

   

Level 3

    value  

Derivative Instrument liability

                               
                                 

Total Liabilities

  $       $ 353     $       $ 353  

 

 

   

December 31, 2018

 
   

Fair Value Measurement Using

   

Liabilities at Fair

 
   

Level 1

   

Level 2

   

Level 3

    value  

Derivative Instrument liability

                               
                                 

Total Liabilities

  $       $ 1,276     $       $ 1,276  

 

 

17. Contingencies

 

From time to time, the Company has legal claims and lawsuits in connection with its ordinary business operations. The Company vigorously defends such claims. While the final outcome with respect to any actions or claims outstanding or pending as of March 31, 2019 cannot be predicted with certainty, management does not believe that the resolution of these claims, individually or in the aggregate, will have a material adverse effect on the Company's financial position.

 

 

 

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q contains, in addition to historical information, forward-looking statements by us with regard to our expectations as to financial results and other aspects of our business that involve risks and uncertainties and may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as “may,” “should,” “anticipate,” “believe,” “plan,” “estimate,” “expect” and “intend,” and other similar expressions are intended to identify forward-looking statements. The forward-looking statements contained in this report include statements regarding, among other things: the competition we expect to encounter as our business develops and competes in a broader range of Internet services; our expectation regarding the acquisition of Ascio, the Company's foreign currency requirements, specifically for the Canadian dollar; Ting mobile, Roam mobile and fixed Internet access subscriber growth and retention rates; our belief regarding the underlying platform for our domain services, our expectation regarding the trend of sales of domain names and advertising; our belief that, by increasing the number of services we offer, we will be able to generate higher revenues; the revenue that our parked page vendor relationships may generate in the future; our expectation regarding litigation; the potential impact of current and pending claims on our business; our valuations of certain deferred tax assets; our expectation to collect our outstanding receivables, net of our allowance for doubtful accounts; our expectation regarding fluctuations in certain expense and cost categories; our expectations regarding our unrecognized tax; our expectations regarding cash from operations to fund our business; the impact of cancellations of or amendments to market development fund programs under which we receive funds, our expectation regarding our ability to manage realized gains/losses from foreign currency contracts; and general business conditions and economic uncertainty. These statements are based on management’s current expectations and are subject to a number of uncertainties and risks that could cause actual results to differ materially from those described in the forward-looking statements. Many factors affect our ability to achieve our objectives and to successfully develop and commercialize our services including:

 

 

Changes in the nature of key strategic relationships with our Mobile Virtual Network Operator ("MVNO") partners;

 

 

The effects of vigorous competition on a highly penetrated mobile telephony market, including the impact of competition on the price we are able to charge subscribers for services and devices and on the geographic areas served by our MVNO partner wireless networks;

 

 

Our ability to manage any potential increase in subscriber churn or bad debt expense;

 

 

Our ability to continue to generate sufficient working capital to meet our operating requirements;

 

 

 

 

Our ability to service our debt commitments;

 

 

Our ability to maintain a good working relationship with our vendors and customers;

 

 

 

 

The ability of vendors to continue to supply our needs;

 

 

 

 

Actions by our competitors;

 

 

 

 

Our ability to attract and retain qualified personnel in our business;

 

 

 

 

Our ability to effectively manage our business;

 

 

 

 

The effects of any material impairment of our goodwill or other indefinite-lived intangible assets;

 

 

 

 

Our ability to obtain and maintain approvals from regulatory authorities on regulatory issues;

 

  

  

 

Our ability to invest in the build-out of fiber networks into selected towns and cities to provide Internet access services to residential and commercial customers while maintaining the development and sales of our established services;

 

 

 

 

Adverse tax consequences such as those related to changes in tax laws or tax rates or their interpretations, including with respect to the impact of the Tax Cuts and Jobs Act of 2017;

 

 

The application of judgment in determining our global provision for income taxes, deferred tax assets or liabilities or other tax liabilities given the ultimate tax determination is uncertain;

 

 

 

 

Our ability to effectively integrate acquisitions;

  

 

 

Pending or new litigation; and

 

 

Factors set forth herein under the caption “Item 1A Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018 filed with the SEC on March 5, 2019 (the “2018 Annual Report”).

  

As previously disclosed the under the caption “Item 1A Risk Factors” in our 2018 Annual Report, data protection regulations may impose legal obligations on us that we cannot meet or that conflict with our ICANN contractual requirements.

 

Specifically, the European Commission has adopted the General Data Protection Regulation (the “GDPR”), which introduces numerous privacy-related changes for companies operating in the European Union, effective on May 25, 2018. The GDPR includes obligations around the procurement, processing, publication and sharing of personal data. Potential fines for violations of certain provisions of GDPR reach as high as 4% of a company’s annual total revenue, potentially including the revenue of its international affiliates. The interpretation and application of the GDPR is still unsettled for the industry. Our domain name registrar businesses, and the contracts we have with domain name registries and ICANN, require us to process and share personal data. The solutions we develop for GDRP-compliance may not be adequate in the views of regulatory authorities or ICANN, which may cause the loss of WHOIS privacy revenue or increase our costs of developing compliant solutions or subject us to litigation, liability, civil penalties, or loss of market share. As the privacy laws and regulations around the world continue to evolve, these changes could adversely affect our business operations in similar ways.

 

This list of factors that may affect our future performance and financial and competitive position and the accuracy of forward-looking statements is illustrative, but it is by no means exhaustive. Accordingly, all forward-looking statements should be evaluated with the understanding of their inherent uncertainty. All forward-looking statements included in this document are based on information available to us as of the date of this document, and we assume no obligation to update these cautionary statements or any forward-looking statements, except as required by law. These statements are not guarantees of future performance.

 

We qualify all the forward-looking statements contained in this Quarterly Report on Form 10-Q by the foregoing cautionary statements.

 

OVERVIEW

 

Our mission is to provide simple useful services that help people unlock the power of the Internet.

 

We accomplish this by reducing the complexity of our customers’ experience as they access the Internet (at home or on the go) and while using Internet services such as domain name registration, email and other Internet services. We are organized, managed and report our financial results as two segments, Network Access Services and Domain Services, which are differentiated primarily by their services, the markets they serve and the regulatory environments in which they operate.

 

Our management regularly reviews our operating results on a consolidated basis, principally to make decisions about how we utilize our resources and to measure our consolidated operating performance. To assist us in forecasting growth and to help us monitor the effectiveness of our operational strategies, our management regularly reviews revenue for each of our service offerings in order to gain more depth and understanding of the key business metrics driving our business. Accordingly, we report Network Access Services and Domain Services revenue separately.

 

For the three months ended March 31, 2019 and March 31, 2018, we reported revenue of $79.0 million and $95.8 million, respectively.  

  

Network Access Services

 

Network Access Services includes mobile, fixed high-speed Internet access services and other revenues, including, billing solutions to small ISPs.

 

Our primary mobile service offering (“Ting Mobile”) is mainly distributed through the Ting website and to a lesser extent certain third-party retail stores and on-line retailers. We generate revenues from the sale of retail telephony services, mobile phone hardware and related accessories to individuals and small businesses through the Ting website. Ting Mobile’s primary focus is providing simple and easy to use services, including simple value pricing, in particular for multi-line accounts, and superior customer care. Our Roam Mobility, Zipsim and Always Online Wireless brands (collectively “Roam Mobility brands”) operate as a MVNO on the same nationwide Global System for Mobile communications network as Ting Mobile. Roam Mobility brands cater to international travellers and distribute products through third-party retail stores and product branded websites.

 

 

The Company also derives revenue from the sale of fixed high-speed Internet access (“Ting Internet”) in select towns throughout the United States, with further expansion underway to both new and existing Ting towns. Our primary sales channel of Ting Internet is through the Ting website. The primary focus of Ting Internet is to provide reliable Gigabit Internet services to consumer and business customers.

 

Revenues from Ting Mobile and Ting Internet are generated in the U.S. and are provided on a monthly basis with no fixed contract term. Revenues from Roam Mobility brands are generated in the U.S. and Canada on a prepaid usage basis with no fixed contract terms.

 

As of March 31, 2019, Ting managed mobile telephony services for approximately 284,000 subscribers and 160,000 accounts. For a discussion of subscribers and how they impacted our financial results, see the Net Revenue discussion below.

 

Domain Services

 

Domain Services includes wholesale and retail domain name registration services, value added services and portfolio services derived through our OpenSRS, eNom, Ascio and Hover brands. We earn revenues primarily from the registration fees charged to resellers in connection with new, renewed and transferred domain name registrations. In addition, we earn revenues from the sale of retail domain name registration and email services to individuals and small businesses; and by making our portfolio of domain names available for sale or lease. Domain Services revenues are attributed to the country in which the contract originates, primarily Canada and the U.S. Ascio domain services contracts, which were acquired by the Company on March 18, 2019, primarily originate in Europe.

 

Our primary distribution channel is a global network of approximately 38,000 resellers that operate in over 150 countries and who typically provide their customers, the end-users of Internet-based services, with solutions for establishing and maintaining an online presence.  Our primary focus is serving the needs of this network of resellers by providing the broadest portfolio of generic top-level domain (“gTLD”) and the country code top-level domain options and related services, a white-label platform that facilitates the provisioning and management of domain names, a powerful Application Program Interface, easy-to-use interfaces, comprehensive management and reporting tools, and proactive and attentive customer service. Our services are integral to the solutions that our resellers deliver to their customers. We provide “second tier” support to our resellers by email, chat and phone in the event resellers experience issues or problems with our services. In addition, our Network Operating Center proactively monitors all services and network infrastructure to address deficiencies before customer services are impacted.

 

We believe that the underlying platforms for our services are among the most mature, reliable and functional reseller-oriented provisioning and management platforms in our industry, and we continue to refine, evolve and improve these services for both resellers and end-users. Our business model is characterized primarily by non-refundable, up-front payments, which lead to recurring revenue and positive operating cash flow.

 

Wholesale, primarily branded as OpenSRS, eNom and Ascio, derives revenue from its domain service and from providing value-added services. The OpenSRS, eNom and Ascio domain services manage approximately 25.2 million domain names under the Tucows, eNom and Ascio ICANN registrar accreditations and for other registrars under their own accreditations, which has increased 1.0 million domain names since March 31, 2018. The increase from prior year is primarily due to the acquisition of 1.9 million names acquired in the Ascio acquisition on March 18, 2019. The increase was offset by bulk transfers of 0.5 million domain names registered to a single customer, Namecheap, who transferred the names to their own ICANN registrar credentials. A further decrease of 0.4 million domain names was related to the erosion of registrations related to non-core customers.

 

In addition to the bulk transfers to Namecheap mentioned above, an additional 2.65 million domain names were transferred in the first quarter of 2018. The Company recognized, on an accelerated basis, $14.6 million of revenue and $14.5 million of cost of revenues sold related to previously deferred revenue and deferred prepaid registry fees on the transfers that took place during the first quarter of 2018.

 

Value-Added Services include hosted email which provides email delivery and webmail access to millions of mailboxes, Internet security services, Internet hosting, WHOIS privacy, publishing tools and other value-added services. All of these services are made available to end-users through a network of 38,000 web hosts, ISPs, and other resellers around the world. In addition, we also derive revenue by monetizing domain names which are near the end of their lifecycle through advertising revenue or auction sale.

 

 

Retail, primarily the Hover and eNom portfolio of websites, including eNom, eNom Central and Bulkregister, derive revenues from the sale of domain name registration and email services to individuals and small businesses. Retail also includes our Personal Names Service – based on over 36,000 surname domains – that allows roughly two-thirds of Americans to purchase an email address based on their last name.

 

Portfolio generates revenue by offering names in our domain portfolio for resale through a number of distribution channels including our reseller network. We also generate advertising revenue from our portfolio.

 

KEY BUSINESS METRICS

 

We regularly review a number of business metrics, including the following key metrics and non-U.S. generally accepted accounting principles (“GAAP”) measures, to assist us in evaluating our business, measure the performance of our business model, identify trends impacting our business, determine resource allocations, manage our operational cash flow, formulate financial projections and make strategic business decisions. The following tables set forth the key business metrics which we believe are the primary indicators of our performance for the periods presented:

 

Adjusted EBITDA

 

Tucows reports all financial information in accordance with U.S. GAAP. Along with this information, to assist financial statement users in an assessment of our historical performance, we typically disclose and discuss a non-GAAP financial measure, adjusted EBITDA, on investor conference calls and related events that exclude certain non-cash and other charges as we believe that the non-GAAP information enhances investors' overall understanding of our financial performance. Please see discussion of adjusted EBITDA in the Results of Operations section below.

 

Network Access Services

 

Ting Mobile

 

March 31,

 
      2019(1)       2018(1)  
   

(in 000s)

 

Ting mobile accounts under management

    160       165  

Ting mobile subscribers under management

    284       286  

 

 

(1)

For a discussion of these period to period changes in subscribers and devices under management and how they impacted our financial results, see the Net Revenue discussion below.

 

Ting Internet

 

March 31,

 
   

2019

   

2018

 
   

(in 000s)

 

Ting Internet accounts under management

    8       5  

Ting Internet serviceable addresses (1)

    32       18  

 

 

(1)

Defined as premises to which Ting has the capability to provide a customer connection in a service area.

 

Domain Services

 

Total new, renewed and transferred-in domain name registrations:

 

   

Three months ended March 31,

 
      2019(1)       2018(1)  
   

(in 000's)

 

Total new, renewed and transferred-in domain name registrations provisioned

    4,562       4,892  

 

 

(1)

For a discussion of these period to period changes in the domain names provisioned and how they impacted our financial results, see the Net Revenues discussion below.

 

Domain names under management:

 

   

March 31,

 
      2019(1)       2018(1)  
   

(in 000's)

 

Domain names under management:

               

Registered using Registrar Accreditation belonging to the Tucows Group

    20,208       19,489  

Registered using Registrar Accreditations belonging to Resellers

    4,999       4,861  

Total domain names under management

    25,207       24,350  

 

 

(1)

For a discussion of these period to period changes in domain names under management and how they impacted our financial results, see the Net Revenue discussion below.

 

 

OPPORTUNITIES, CHALLENGES AND RISKS

 

As a MVNO, our Ting Mobile and Roam services are reliant on our Mobile Network Operators ("MNOs") providing competitive networks. Our MNOs each continue to invest in network expansion and modernization to improve their competitive positions. Deployment of new and sophisticated technology on a very large-scale entails risks. Should they fail to implement, maintain and expand their network capacity and coverage, adapt to future changes in technologies and continued access to and deployment of adequate spectrum successfully, our ability to provide wireless services to our subscribers, to retain and attract subscribers and to maintain and grow our subscriber revenues could be adversely affected, which would negatively impact our operating margins.

  

During Ting Mobile’s growth phase, we have been able to continue to grow gross customer additions and maintain a consistent churn rate, which has allowed us to maintain net new customer additions despite the impact of churn on a fast-growing customer base. We expect price competition to grow more intense in the industry which could result in increased customer churn or reductions of customer acquisition rates either of which could result in slower growth rates or in certain cases, our ability to maintain growth.

 

The communications industry continues to compete on the basis of network reach and performance, types of services and devices offered, and price.

 

The increased competition in the market for Internet services in recent years, which we expect will continue to intensify in the short and long term, poses a material risk for us. As new registrars are introduced, existing competitors expand service offerings and competitors offer price discounts to gain market share, we face pricing pressure, which can adversely impact our revenues and profitability. To address these risks, we have focused on leveraging the scalability of our infrastructure and our ability to provide proactive and attentive customer service to aggressively compete to attract new customers and to maintain existing customers.

 

Substantially all of our Domain Services revenue is derived from domain name registrations and related value-added services from wholesale and retail customers using our provisioning and management platforms. The market for wholesale registrar services is both price sensitive and competitive and is evolving with the introduction of new gTLDs, particularly for large volume customers, such as large web hosting companies and owners of large portfolios of domain names. We have a relatively limited ability to increase the pricing of domain name registrations without negatively impacting our ability to maintain or grow our customer base.  Growth in our Domain Services revenue is dependent upon our ability to continue to attract and retain customers by maintaining consistent domain name registration and value-added service renewal rates and to grow our customer relationships through refining, evolving and improving our provisioning platforms and customer service for both resellers and end-users. In addition, we also generate revenue through pay-per-click advertising and the sale of names from our portfolio of domain names and through the domain expiry stream. The revenue associated with names sales and advertising has recently experienced flat to declining trends due to lower traffic and advertising yields in the marketplace, which we expect to continue.  Expanding data protection regulations may impose legal obligations on us that we cannot meet or that conflict with our ICANN contractual requirements.  Specifically, the European Commission has adopted the GDPR, which introduces numerous privacy-related changes for companies operating in the European Union, effective on May 25, 2018.  The solutions we develop for GDPR-compliance may not be adequate in the views of regulatory authorities or ICANN, which may cause the loss of WHOIS privacy revenue or increase our costs of developing compliant solutions or subject us to litigation, liability, civil penalties, or loss of market share. As the privacy laws and regulations around the world continue to evolve, these changes could adversely affect our business operations in similar ways.

  

From time-to-time certain of our vendors provide us with market development funds to expand or maintain the market position for their services. Any decision by these vendors to cancel or amend these programs for any reason may result in payments in future periods not being commensurate with what we have achieved during past periods.

  

Sales of domain names from our domain portfolio have a negative impact on our advertising revenue as these names are no longer available for advertising purposes. In addition, the timing of larger domain names portfolio sales is unpredictable and may lead to significant quarterly and annual fluctuations in our portfolio revenue.

 

Our revenue is primarily realized in U.S. dollars and a major portion of our operating expenses are paid in Canadian dollars. Fluctuations in the exchange rate between the U.S. dollar and the Canadian dollar may have a material effect on our business, financial condition and results from operations. In particular, we may be adversely affected by a significant weakening of the U.S. dollar against the Canadian dollar on a quarterly and an annual basis. Our policy with respect to foreign currency exposure is to manage our financial exposure to certain foreign exchange fluctuations with the objective of neutralizing some or all of the impact of foreign currency exchange movements by entering into foreign exchange forward contracts to mitigate the exchange risk on a portion of our Canadian dollar exposure. We may not always enter into such forward contracts and such contracts may not always be available and economical for us. Additionally, the forward rates established by the contracts may be less advantageous than the market rate upon settlement.

 

 

Net Revenues

 

Network Access Services

 

The Company generates Network Access Services revenues primarily through the provisioning of mobile services. Other sources of revenue include the provisioning of fixed high-speed Internet access as well as billing solutions to ISP.

 

Mobile

 

Ting Mobile usage contracts grant customers access to standard talk, text and data mobile services. Ting mobile contracts are billed based on the actual amount of monthly services utilized by each customer during their billing cycle and charged to customers on a postpaid basis. Voice minutes, text messages and megabytes of data are each billed separately based on a tiered pricing program. The Company recognizes revenue for Ting mobile usage based on the actual amount of monthly services utilized by each customer.

 

Ting Mobile services are primarily contracted through the Ting website, for one month at a time and contain no commitment to renew the contract following each customer’s monthly billing cycle. The Company’s billing cycle for all Ting Mobile customers is computed based on the customer’s activation date. In order to recognize revenue as the Company satisfies its obligations, we compute the amount of revenues earned but not billed from the end of each billing cycle to the end of each reporting period. In addition, revenues associated with the sale of wireless devices and accessories are recognized when title and risk of loss is transferred to the customer and shipment has occurred. Incentive marketing credits given to customers are recorded as a reduction of revenue.

 

Our Roam Mobility brand also offers standard talk, text and data mobile services. Roam customers prepay for their usage through the Roam Mobility website. When prepayments are received the amount is deferred, and subsequently recognized as the Company satisfies its obligation to provide mobile services. In addition, revenues associated with the sale of SIM cards are recognized when title and risk of loss is transferred to the subscriber and shipment has occurred. Incentive marketing credits given to customers are recorded as a reduction of revenue.

 

Other services

 

Other services derive revenues from providing Ting Internet to individuals and small businesses in select cities. In addition, we provide billing, provisioning and customer care software solutions to ISPs through our Platypus billing software. Ting fixed Internet access contracts provide customers Internet access at their home or business through the installation and use of our fiber optic network. Ting Internet contracts are generally prepaid and grant customers with unlimited bandwidth based on a fixed price per month basis. Since consideration is collected before the service period, revenue is initially deferred and recognized as the Company performs its obligation to provide Internet access. Though the Company does not consider the installation of fixed Internet access to be a distinct performance obligation, the fees related to installation are immaterial and therefore revenue is recognized as billed.

 

Ting Internet services are primarily contracted through the Ting website, for one month at a time and contain no commitment to renew the contract following each customer’s monthly billing cycle. The Company’s billing cycle for all Ting fixed Internet access customers is computed based on the customer’s activation date. In order to recognize revenue as the Company satisfies its obligations, we compute the amount of revenues earned but not billed from the end of each billing cycle to the end of each reporting period. In addition, revenues associated with the sale of Internet hardware to subscribers are recognized when title and risk of loss is transferred to the subscriber and shipment has occurred. Incentive marketing credits given to customers are recorded as a reduction of revenue.

 

In those cases, where payment is not received at the time of sale, revenue is not recognized until contract inception unless the collection of the related accounts receivable is reasonably assured. The Company records costs that reflect expected refunds, rebates and credit card charge-backs as a reduction of revenues at the time of the sale based on historical experiences and current expectations. 

 

 

Domain Services

 

Wholesale

 

Domain registration contracts, which can be purchased for terms of one to ten years, provide our resellers and retail registrant customers with the exclusive right to a personalized internet address from which to build an online presence. The Company enters into domain registration contracts in connection with each new, renewed and transferred-in domain registration. At the inception of the contract, the Company charges and collects the registration fee for the entire registration period. Though fees are collected upfront, revenue from domain registrations are recognized ratably over the registration period as domain registration contracts contain a ‘right to access’ license of IP, which is a distinct performance obligation measured over time. The registration period begins once the Company has confirmed that the requested domain name has been appropriately recorded in the registry under contractual performance standards.

 

Historically, our wholesale domain service has constituted the largest portion of our business and encompasses all of our services as an accredited registrar related to the registration, renewal, transfer and management of domain names. In addition, this service fuels other revenue categories as it often is the initial service for which a reseller will engage us, enabling us to follow on with other services and allowing us to add to our portfolio by purchasing names registered through us upon their expiration. With the acquisition of Ascio and its 700-reseller network, domain services will continue to be the largest portion of our business and will further fuel our ability to sell add-on services.

 

The Company is an ICANN accredited registrar. Thus, the Company is the primary obligor with our reseller and retail registrant customers and is responsible for the fulfillment of our registrar services to those parties. As a result, the Company reports revenue in the amount of the fees we receive directly from our reseller and retail registrant customers. Our reseller customers maintain the primary obligor relationship with their retail customers, establish pricing and retain credit risk to those customers. Accordingly, the Company does not recognize any revenue related to transactions between our reseller customers and their ultimate retail customers.

 

Wholesale – Value-Added Services

 

We derive domain related value-added services like digital certifications, WHOIS privacy and hosted email and provide our resellers and retail registrant customers with tools and additional functionality to be used in conjunction with domain registrations. All domain related value-added services are considered distinct performance obligations which transfer the promised service to the customer over the contracted term. Fees charged to customers for domain related value-added services are collected at the inception of the contract, and revenue is recognized on a straight-line basis over the contracted term, consistent with the satisfaction of the performance obligations.

 

We also derive revenue from other value-added services primarily from Internet hosting services, advertising from the OpenSRS and eNom domain expiry streams.

 

Retail

 

We derive revenues from Hover and eNom’s retail properties through the sale of retail domain name registration and email services to individuals and small businesses.

 

Portfolio

 

We derive revenue from our portfolio of domain names parking monetization, whereby the Company contracts with third-party Internet advertising publishers to direct web traffic from the Company’s domain expiry stream domains and Internet portfolio domains to advertising websites. Compensation from Internet advertising publishers is calculated variably on a cost-per-action basis based on the number of advertising links that have been visited in a given month.

 

The Company also sells the rights to the Company’s portfolio domains or names acquired through the Company’s domain expiry stream. Revenue generated from sale of domain name contracts, containing a distinct performance obligation to transfer the domain name rights under the Company’s control, is generally recognized once the rights have been transferred and payment has been received in full. Domain portfolio names are sold through our premium domain name service, auctions or in negotiated sales. The size of our domain name portfolio varies over time, as we acquire and sell domains on a regular basis to maximize the overall value and revenue generation potential of our portfolio. In evaluating names for sale, we consider the potential foregone revenue from pay-per-click advertising, as well as other factors. The name will be offered for sale if, based on our evaluation, the name is deemed non-essential to our business and management believes that deriving proceeds from the sale is strategically more beneficial to the Company.

 

 

Critical Accounting Policies

 

The preparation of our consolidated financial statements in conformity with U.S. GAAP requires us to make estimates and judgements that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. There have been no material changes to the critical accounting policies and estimates as previously disclosed in Part II, Item 7 of our 2018 Annual Report, except for the adoption of Accounting Standard Update (“ASU”) No. 2016-02, Leases (Topic 842) (“ASU 2016-02”), which was adopted using the modified retrospective basis. Accordingly, comparative figures have not been restated. The adoption of ASU 2016-02 did not have a material impact on our consolidated statements of operations and comprehensive income. For further information on our critical accounting policies and estimates, see “Note 3 – Recent accounting pronouncements” to the consolidated financial statements of the Company in Part I, Item 1 in this Quarterly Report on Form 10-Q.

 

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2019 AS COMPARED TO THE THREE MONTHS ENDED MARCH 31, 2018

 

NET REVENUES

 

The following table presents our net revenues, by revenue source (Dollar amounts in thousands of U.S. dollars):

 

   

Three months ended March 31,

 
   

2019

    2018(1)  

Network Access Services:

               

Mobile Services

  $ 20,809     $ 21,872  

Other Services

    2,443       1,736  

Total Network Access Services

    23,252       23,608  
                 

Domain Services

               

Wholesale

               

Domain Services

    42,591       58,428  

Value Added Services

    4,184       4,434  

Total Wholesale

    46,775       62,862  
                 

Retail

    8,642       8,436  

Portfolio

    284       889  

Total Domain Services

    55,701       72,187  
                 
    $ 78,953     $ 95,795  

(Decrease) increase over prior period

    (16,842 )        

(Decrease) increase - percentage

    -18 %        

 

1As a result of the bulk transfer of 2.65 million domain names to Namecheap on January 5th, 2018, recognized revenue for the three months ended March 31, 2018 includes $14.6 million related to previously deferred revenue for these names.

 

 

The following table presents our revenues, by revenue source, as a percentage of total revenues (Dollar amounts in thousands of U.S. dollars):

 

   

Three months ended March 31,

 
   

2019

   

2018

 

Network Access Services:

               

Mobile Services

    27 %     23 %

Other Services

    3 %     2 %

Total Network Access Services

    30 %     25 %
                 

Domain Services

               

Wholesale

               

Domain Services

    54 %     60 %

Value Added Services

    5 %     5 %

Total Wholesale

    59 %     65 %
                 

Retail

    11 %     9 %

Portfolio

    0 %     1 %

Total Domain Services

    70 %     75 %
                 
      100 %     100 %

  

Total net revenues for the three months ended March 31, 2019 decreased by $16.8 million or 18% to $79.0 million when compared to the three months ended March 31, 2018.  The three-month decrease was primarily driven by the $14.6 million acceleration of revenue related to the Namecheap bulk transfer of 2.65 million names in the first quarter of 2018. Wholesale domain revenues decreased a further $2.5 million related to an erosion of registrations from non-core customers. Revenue also decreased $1.1 million due to a decrease in Ting Mobile handset and mobile usage revenue. The decrease was partially offset by a $0.7 million increase in Ting Internet revenue, driven by an increase in subscriber base and an increase of $0.8 million related to the acquisition of Ascio. 

 

 

Deferred revenue from domain name registrations and other Internet services at March 31, 2019 increased to $159.4 million from $143.7 million at December 31, 2018, primarily due to the addition of deferred revenue acquired in the Ascio acquisition on March 18, 2019. 

 

During the three months ended March 31, 2019, no customer accounted for more than 10% of total revenue. For the three months ended March 31, 2018, one customer accounted for 18% of total revenue. As at March 31, 2019 and December 31, 2018, no customer accounted for more than 10% of accounts receivable. Though a significant portion of the Company’s domain services revenues are prepaid by our customers, where the Company does collect receivables, significant management judgment is required at the time revenue is recorded to assess whether the collection of the resulting receivables is reasonably assured. On an ongoing basis, we assess the ability of our customers to make required payments. Based on this assessment, we expect the carrying amount of our outstanding receivables, net of allowance for doubtful accounts, to be fully collected. 

 

Network Access Services

 

Net revenues from mobile phone equipment and services for the three months ended March 31, 2019 decreased by $1.1 million or 5% to $20.8 million as compared to the three months ended March 31, 2018. This decrease primarily reflects a decline in service revenues of $0.4 million to $19.3 million as compared to the three months ended March 31, 2018, due to the decline in subscriber base.  Revenues from the sale of mobile hardware and related accessories decreased by $0.7 million to $1.5 million as compared to the three months ended March 31, 2018. The decrease in device revenue was primarily driven by reduced demand for high-priced devices compared to the three months ended March 31, 2018.  

 

Other revenues from Ting Internet and billing solutions generated $2.4 million in revenue during the three months ended March 31, 2019, up $0.7 million from the three months ended March 31, 2018. Growth in Ting Internet revenues was as a result of the increased Ting Internet footprint in existing Ting towns throughout the United States, as well as the addition of Sandpoint, ID in the second quarter of 2018, Centennial, CO in the third quarter of 2018 and Fuquay-Varina in the first quarter of 2019.

 

As of March 31, 2019, Ting Mobile had 160,000 accounts under management and 284,000 subscribers under management compared to 165,000 accounts and 286,000 subscribers under management as of March 31, 2018. 

 

As of March 31, 2019, Ting Internet had 8,000 subscribers under management and 32,000 serviceable addresses under management compared to 5,000 subscribers and 18,000 serviceable addresses as of March 31, 2018. 

 

Wholesale

 

During the three months ended March 31, 2019, wholesale services revenue decreased by $16.0 million or 27% to $42.6 million when compared to the three months ended March 31, 2018. The decrease was primarily driven by the accelerated recognition of $14.6 million domains revenue associated with the Namecheap bulk transfer of 2.65 million names in the first quarter of 2018. Revenues decreased a further $2.2 million due to a decline in remaining Namecheap sales. The decrease was partially offset by a $0.8 million increase related to the acquisition of Ascio.

 

Total domains that we manage increased to 25.2 million as of March 31, 2019, when compared to 24.3 million at March 31, 2018. This increase was primarily related to the Company’s acquisition, on March 18, 2019, of Ascio, a domain registrar business, and all of CSC’s assets related to that business which included approximately 1.9 million domain names under management. The increase from Ascio offset primarily by the migration of a few large, low margin customers, including Namecheap. These customers moved their domain management and domain transaction processing to their own accreditations and in-house systems. In the twelve months following March 31, 2018 the Company completed bulk transfers of 0.5 million domain names to Namecheap’s credentials, and experienced a further decline in registrations of 0.5 million domain names related to the erosion of registrations belonging to non-core customers. While we anticipate that the number of new, renewed and transferred-in domain name registrations will continue to incrementally increase in the long term, the volatility of these factors could affect the growth of domain names that we manage.

 

During the three months ended March 31, 2019, value added services revenue decreased by $0.2 million to $4.2 million when compared to the three months ended March 31, 2018.  The three-month decreases were primarily driven by decreased expiry stream revenue.

 

 

Retail

 

Net revenues from retail for the three months ended March 31, 2019, as compared to the three months ended March 31, 2018, increased by $0.2 million, or 2%, to $8.6 million. The three-month increase was largely due to the success that our retail marketing initiatives and improved websites are having on our ability to attract new customers and retain existing ones. 

 

Portfolio

 

Net revenues from portfolio for the three months ended March 31, 2019, decreased by $0.6 million to $0.3 million, as compared to the three months ended March 31, 2018, due to a decrease in portfolio sales.

 

COST OF REVENUES

 

Network Access Services 

 

Mobile

 

Cost of revenues for mobile services includes the costs of provisioning mobile services, which is primarily our customers' voice, messaging, data usage provided by our MNOs, and the costs of providing mobile phone hardware, which is the cost of mobile phone devices and SIM cards sold to our customers, order fulfillment related expenses, and inventory write-downs.

 

Other Services

 

Cost of revenues for other services includes the costs for provisioning high speed Internet access, comprised of network access fees and software licenses, the costs of providing hardware, comprised of the cost of network routers sold to our customers, order fulfillment related expenses, and inventory write-downs and fees paid to third-party service providers, primarily for printing services in connection with billing services to ISPs.

 

Wholesale

 

Domain Service

 

Cost of revenues for domain registrations represents the amortization of registry and accreditation fees on a basis consistent with the recognition of revenues from our customers, namely ratably over the term of provision of the service. Registry fees, the primary component of cost of revenues, are paid in full when the domain is registered, and are initially recorded as prepaid domain registry fees. This accounting treatment reasonably approximates a recognition pattern that corresponds with the provision of the services during the period. Market development funds that do not represent a payment for distinct goods or services provided by the Company, and thus do not meet the criteria for revenue recognition under ASU 2014-09, are reflected as cost of goods sold and are recognized as earned.

 

Value-Added Services

 

Costs of revenues for value-added services include licensing and royalty costs related to the provisioning of certain components of related to hosted email, third-party hosting services. Fees payable for trust certificates are amortized on a basis consistent with the provision of service, generally one year, while email hosting fees and monthly printing fees are included in cost of revenues in the month they are incurred.

 

Retail

 

Costs of revenues for our provision and management of Internet services through our retail sites, Hover.com and the eNom branded sites, include the amortization of registry and accreditation fees on a basis consistent with the recognition of revenues from our customers, namely ratably over the term of provision of the service. Registry fees, the primary component of cost of revenues, are paid in full when the domain is registered, and are recorded as prepaid domain registry fees.

 

Portfolio

 

Costs of revenues for our portfolio represent the amortization of registry fees for domains added to our portfolio over the renewal period, which is generally one year, the value attributed under intangible assets to any domain name sold and any impairment charges that may arise from our assessment of our domain name intangible assets. As the total names in our portfolio continue to grow, this cost will become a more significant component of our cost of revenues. Payments for domain registrations are payable for the full term of service at the time of activation of service and are recorded as prepaid domain registry fees and are expensed ratably over the renewal term.

 

 

Network expenses

 

Network expenses include personnel and related expenses, depreciation and amortization, communication costs, equipment maintenance, stock-based compensation and employee and related costs directly associated with the management and maintenance of our network. Communication costs include bandwidth, co-location and provisioning costs we incur to support the supply of all our services.

 

The following table presents our cost of revenues, by revenue source (Dollar amounts in thousands of U.S. dollars): 

 

   

Three months ended March 31,

 
   

2019

    2018(1)  

Network Access Services:

               

Mobile Services

  $ 10,743     $ 11,266  

Other Services

    1,069       941  

Total Network Access Services

    11,812       12,207  
                 

Domain Services

               

Wholesale

               

Domain Services

    34,839       51,314  

Value Added Services

    794       857  

Total Wholesale

    35,633       52,171  
                 

Retail

    4,359       4,409  

Portfolio

    128       185  

Total Domain Services

    40,120       56,765  
                 

Network Expenses:

               

Network, other costs

    2,395       2,574  

Network, depreciation and amortization costs

    1,975       1,630  
      4,370       4,204  
                 
    $ 56,302     $ 73,176  

(Decrease) increase over prior period

    (16,874 )        

(Decrease) increase - percentage

    -23 %        

 

1As a result of the bulk transfer of 2.65 million domain names to Namecheap on January 5th, 2018, recognized cost of sales for the three months ended March 31, 2018 includes $14.5 million related to prepaid costs for these names.

 

The following table presents our cost of revenues, as a percentage of total of cost of revenues: 

 

   

Three months ended March 31,

 
   

2019

   

2018

 

Network Access Services:

               

Mobile Services

    19 %     15 %

Other Services

    2 %     1 %

Total Network Access Services

    21 %     16 %
                 

Domain Services

               

Wholesale

               

Domain Services

    62 %     71 %

Value Added Services

    1 %     1 %

Total Wholesale

    63 %     72 %
                 

Retail

    8 %     6 %

Portfolio

    0 %     0 %

Total Domain Services

    71 %     78 %
                 

Network Expenses:

               

Network, other costs

    4 %     4 %

Network, depreciation and amortization costs

    4 %     2 %
      8 %     6 %
                 
      100 %     100 %

  

Total cost of revenues for the three months ended March 31, 2019, decreased by $16.9 million, or 23%, to $56.3 million when compared to the three months ended March 31, 2018. The three-month decrease was primarily driven by the $14.5 million acceleration of costs related to the Namecheap bulk transfer of 2.65 million names in the first quarter of 2018. Wholesale domain costs decreased a further $2.5 million related to an erosion in registrations by non-core customers. Cost of revenue also decreased $0.5 million due to a decrease in Ting Mobile handset and mobile usage revenue. The decrease to cost of revenue was offset by an increase of $0.7 related to Ascio.

 

 

Network Access Services

 

Mobile and Other Services

 

Cost of revenues from mobile phone equipment and services for the three months ended March 31, 2019, as compared to the three months ended March 31, 2018, decreased by $0.5 million or 5% to $10.7 million. Mobile usage costs remained stable at $9.0 million despite the decline in subscriber revenue due to minimum supplier cost guarantees. The overall decrease was primarily driven by lower mobile hardware and related accessories costs, which decreased $0.5 million to $1.8 million as compared to the three months ended March 31, 2018. The decrease was primarily driven by reduced demand for higher-priced devices compared to the three months ended March 31, 2018.   

 

In addition, during the three months ended March 31, 2019, we incurred costs of $1.1 million in provisioning high speed Internet access and billing solutions as compared to $0.9 million during the three months ended March 31, 2018. The increase in costs was primarily due primarily to the expansion of the Ting Internet foot print and increasing subscriber base.

 

Domain Services

 

Wholesale

 

Costs for wholesale and value-added services for the three months ended March 31, 2019 decreased by $16.6 million, or 32%, to $34.8 million when compared to the three months ended March 31, 2018. The decrease was primarily driven by the accelerated recognition of $14.5 million domains revenue associated with the Namecheap bulk transfer of 2.65 million names in the first quarter of 2018.  Revenues decreased a further $2.1 million due to a decline in remaining Namecheap sales, and $0.4 million related to general decreased sales volumes. The decreases were partially offset by a $0.7 million increase related to the acquisition of Ascio.

 

Retail

 

Costs for retail for the three months ended March 31, 2019 decreased by less than $0.1 million, remaining at $4.4 million when compared to the three months ended March 31, 2018.

 

Portfolio

 

Costs for portfolio for the three months ended March 31, 2019 decreased by $0.1 million, when compared to the three months ended March 31, 2018.

 

Network Expenses

 

Network costs for the three months ended March 31, 2019 increased by $0.2 million to $4.4 million when compared to the three months ended March 31, 2018. The three-month increase was driven by depreciation as a result of the expansion of the Company’s network infrastructure.

 

 

 SALES AND MARKETING

 

Sales and marketing expenses consist primarily of personnel costs. These costs include commissions and related expenses of our sales, product management, public relations, call center, support and marketing personnel. Other sales and marketing expenses include customer acquisition costs, advertising and other promotional costs. 

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Sales and marketing

  $ 8,741     $ 8,365  

Increase over prior period

  $ 376          

Increase - percentage

    4 %        

Percentage of net revenues

    11 %     9 %

  

Sales and marketing expenses for the three months ended March 31, 2019 increased by $0.4 million, or 4%, to $8.7 million when compared to the three months ended March 31, 2018. This three-month increase related primarily to an increase of $0.3 million in Ting marketing costs and $0.1 million increase to contract costs, which have increased to support future network access related growth.

  

TECHNICAL OPERATIONS AND DEVELOPMENT

 

Technical operations and development expenses consist primarily of personnel costs and related expenses required to support the development of new or enhanced service offerings and the maintenance and upgrading of existing infrastructure. This includes expenses incurred in the research, design and development of technology that we use to register domain names, network access services, email, retail, domain portfolio and other Internet services, as well as to distribute our digital content services. All technical operations and development costs are expensed as incurred. 

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Technical operations and development

  $ 2,523     $ 2,095  

Increase over prior period

  $ 428          

Increase - percentage

    20

%

       

Percentage of net revenues

    3

%

    2

%

  

Technical operations and development expenses for the three months ended March 31, 2019 increased by $0.4 million, or 20%, to $2.5 million when compared to the three months ended March 31, 2018.  The increase in costs relates primarily to increased salaries and benefits driven by an expanding workforce and wage inflation, including the workforce acquired in the Ascio acquisition on March 18, 2019. 

 

GENERAL AND ADMINISTRATIVE

 

General and administrative expenses consist primarily of compensation and related costs for managerial and administrative personnel, fees for professional services, public listing expenses, rent, foreign exchange and other general corporate expenses. 

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

General and administrative

  $ 4,448     $ 4,530  

Decrease over prior period

  $ (82 )        

Decrease - percentage

    (2

)%

       

Percentage of net revenues

    6

%

    5

%

 

 

General and administrative expenses for the three months ended March 31, 2019 decreased by $0.1 million, or 2%, to $4.4 million when compared to the three months ended March 31, 2018. The decrease was primarily driven by a decrease in foreign exchange expense of $0.5 million, partially offset by an increase in legal fees associated with the Ascio acquisition of $0.3 million.

  

DEPRECIATION OF PROPERTY AND EQUIPMENT

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Depreciation of property and equipment

  $ 124     $ 101  

Increase over prior period

  $ 23          

Increase - percentage

    23

%

       

Percentage of net revenues

    -

%

    -

%

  

Depreciation costs increased by less than $0.1 million to $0.1 million as compared to the three months ended March 31, 2018.

 

AMORTIZATION OF INTANGIBLE ASSETS

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Amortization of intangible assets

  $ 1,866     $ 1,832  

Increase over prior period

  $ 34          

Increase - percentage

    2

%

       

Percentage of net revenues

    2

%

    2

%

   

Amortization of intangible assets for the three months ended March 31, 2019 increased by less than $0.1 million to $1.9 million as compared to the three months ended March 31, 2018. The increase is primarily driven by the acquisition of Ascio, and offset by the fact that certain technology assets acquired in the Enom acquisition have been fully depreciated as of the first quarter of 2019.

 

LOSS (GAIN) ON CURRENCY FORWARD CONTRACTS

 

Although our functional currency is the U.S. dollar, a major portion of our fixed expenses are incurred in Canadian dollars. Our goal with regard to foreign currency exposure is, to the extent possible, to achieve operational cost certainty, manage financial exposure to certain foreign exchange fluctuations and to neutralize some of the impact of foreign currency exchange movements. Accordingly, we enter into foreign exchange contracts to mitigate the exchange rate risk on portions of our Canadian dollar exposure. 

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Loss (gain) on currency forward contracts

  $ (79 )   $ (3 )

Increase over prior period

  $ (76 )        

Increase - percentage

    2,533

%

       

Percentage of net revenues

    -

%

    -

%

  

The Company recorded a net gain of $0.1 million on the change in fair value of outstanding contracts as well as a realized on matured contracts during the three months ended March 31, 2019. The Company recorded a net gain of less than $0.1 million on the change in fair value of outstanding contracts as well as realized on matured contracts during the three months ended March 31, 2018.

 

At March 31, 2019, our balance sheet reflects a net derivative instrument liability of $0.4 million as a result of our existing foreign exchange contracts.

 

 

OTHER INCOME AND EXPENSES

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Other income (expense), net

  $ (972 )   $ (772 )

Increase over prior period

  $ (200 )        

Increase - percentage

    26 %        

Percentage of net revenues

    (1 )%     (1 )%

 

Other expenses during the three months ended March 31, 2019 was $1.0 million, as compared to other expense of $0.8 for the three months ended March 31, 2018. Other expense consists primarily of the interest we incur in connection with our 2017 Amended Credit Facility. The interest incurred primarily relates to our loan balances related to the acquisition of eNom, the acquisition of Ascio and funding for expenditures associated with the Company’s Fiber to the Home program. Costs in 2018 were partially offset by income from the amortization of a $1.5 million Joint Marketing Agreement commencing in November 2015, which fully amortized in the fourth quarter of 2018.

 

INCOME TAXES

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Provision for income taxes

  $ 1,257     $ 1,183  

Increase over prior period

  $ 74          

Increase - percentage

    6

%

       

Effective tax rate

    31.0

%

    24.0

%

  

For the three months ended March 31, 2019, we recorded an income tax expense of $1.3 million on income before income taxes of $4.1 million, using an estimated effective tax rate for Fiscal 2019 adjusted for certain minimum state taxes as well as the inclusion of a $0.4 million tax recovery related to ASU 2016-09, which requires all excess tax benefits and tax deficiencies related to employee share-based payments to be recognized through income tax expense.  Comparatively, for the three months ended March 31, 2018, we recorded an income tax expense of $1.2 million on income before taxes of $4.9 million, using an estimated effective tax rate for the 2018 fiscal year and reflecting the $0.1 million tax recovery impacted related to ASU 2016-09.

 

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the years in which those temporary differences become deductible. Management projected future taxable income, uncertainties related to the industry in which the Company operates, and tax planning strategies in making this assessment.

 

We recognize accrued interest and penalties related to income taxes in income tax expense. We did not have significant interest and penalties accrued at March 31, 2019 and December 31, 2018, respectively.

 

ADJUSTED EBITDA

 

We believe that the provision of this supplemental non-GAAP measure allows investors to evaluate the operational and financial performance of our core business using similar evaluation measures to those used by management. We use adjusted EBITDA to measure our performance and prepare our budgets. Because adjusted EBITDA is a non-GAAP financial performance measure, our calculation of adjusted EBITDA may not be comparable to other similarly titled measures of other companies; and should not be considered in isolation, as a substitute for, or superior to measures of financial performance prepared in accordance with GAAP. Because adjusted EBITDA is calculated before recurring cash charges, including interest expense and taxes, and is not adjusted for capital expenditures or other recurring cash requirements of the business, it should not be considered as a liquidity measure. See the Consolidated Statements of Cash Flows included in the attached financial statements. Non-GAAP financial measures do not reflect a comprehensive system of accounting and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies and/or analysts and may differ from period to period. We endeavor to compensate for these limitations by providing the relevant disclosure of the items excluded in the calculation of adjusted EBITDA to net income based on U.S. GAAP, which should be considered when evaluating the Company's results. Tucows strongly encourages investors to review its financial information in its entirety and not to rely on a single financial measure.

 

 

Our adjusted EBITDA definition excludes depreciation, amortization of intangible assets, income tax provision, interest expense (net), stock-based compensation, asset impairment, gains and losses from unrealized foreign currency transactions and infrequently occurring items. Gains and losses from unrealized foreign currency transactions removes the unrealized effect of the change in the mark-to-market values on outstanding unhedged foreign currency contracts, as well as the unrealized effect from the translation of monetary accounts denominated in non-U.S. dollars to U.S. dollars.

 

The following table reconciles net income to adjusted EBITDA (Dollar amounts in thousands of U.S. dollars): 

 

Reconciliation to Net income to Adjusted EBITDA

               

(In Thousands of US Dollars)

               

(unaudited)

               
   

Three months ended
March 31,

 
   

2019

   

2018

 

Net income for the period

  $ 2,799     $ 3,744  

Depreciation of property and equipment

    1,925       1,232  

Amortization of intangible assets

    2,040       2,331  

Impairment of intangible assets

    -       -  

Interest expense, net

    972       896  

Provision for income taxes

    1,257       1,183  

Stock-based compensation

    525       578  

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

    (118 )     (3 )

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

    (328 )     176  

Acquisition and other costs1

    359       241  
                 

Adjusted EBITDA

  $ 9,431     $ 10,378  

 

1Acquisition and other costs represents transaction-related expenses, transitional expenses, such as duplicative post-acquisition expenses, primarily related to our acquisition of eNom in January 2017 and Ascio in March 2019. Expenses include severance or transitional costs associated with department, operational or overall company restructuring efforts, including geographic alignments.

  

Adjusted EBITDA decreased to $9.4 million in the three months ended March 31, 2019 from $10.4 million in the three months ended March 31, 2018. The decrease in adjusted EBITDA from period-to-period was primarily driven by a decline in Ting Mobile sales and a decline in portfolio domain sales and to a lesser extent a negative contribution from Ascio due to the recognition of revenue at fair value at the acquisition date. The overall decrease in EBITDA was partially offset by an increased contribution from Enom, which is the result of increased operating cost synergies realized during the first quarter of 2019. 

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

To mitigate the impact of the change in fair value of our foreign exchange contracts on our financial results, in October 2012 we began applying hedge accounting for the majority of the contracts we need to meet our Canadian dollar requirements on a prospective basis.

 

The following table presents OCI for the periods presented:

 

(Dollar amounts in thousands of U.S. dollars)

 

Three months ended March 31,

 
   

2019

   

2018

 

Other comprehensive income (loss)

  $ 610     $ 17  

Increase over prior period

  $ 593          

Increase - percentage

    3,488

%

       

Percentage of net revenues

    1

%

    -

%

  

The impact of the fair value adjustments on outstanding hedged contracts for the three months ended March 31, 2019 was a gain in OCI of $0.6 million as compared to a gain of less than $0.1 million for the three months ended March 31, 2018.

 

The net amount reclassified to earnings during the three months ended March 31, 2019 was a loss of $0.1 million compared to nil during the three months ended March 31, 2018. 

 

LIQUIDITY AND CAPITAL RESOURCES

 

As of March 31, 2019, our cash and cash equivalents balance decreased $1.6 million when compared to December 31, 2018.  Our principal uses of cash were $28 million for the Acquisition of Ascio Technologies, Inc., $4.6 million in loan repayments, $0.5 million of other costs, including tax payment associated with stock option exercises and continued investment in property and equipment of $10.4 million. These uses of cash were offset by proceeds from an advances of $32.9 million from our 2017 Amended Credit Facility (defined below) to fund Fiber to the Home program (“FTTH”) and the acquisition of Ascio Technologies Inc, and cash provided by operating activities of $9 million for the three months ended March 31, 2019. 

 

 

2017 Amended Credit Facility

 

On January 20, 2017, the Company entered into a secured Credit Agreement (the “2017 Amended Credit Agreement”) with Bank of Montreal (“BMO”), Royal Bank of Canada and Bank of Nova Scotia (collectively with “Lenders”) under which the Company has access to an aggregate of up to $140 million in funds. The obligations of the Company under the 2017 Amended Credit Facility are secured by a first priority lien on substantially all of the personal property and assets of the Company.

 

On March 18, 2019, the Company entered into the Second Amendment to the 2017 Credit Facility to provide the Lenders consent for the acquisition of Ascio (see Note 4(b) – Acquisitions to the Consolidated Financial Statements of the Company in Part 1, Item1 in this Quarterly Report on Form 10Q) and to reallocate borrowing limits between Facility B and C. Specifically, as a result of the Second Amendment to the 2017 Credit Facility, the borrowing limit of Facility B was decreased by $9 million, and the borrowing limit of Facility C was increased by $9 million, as reflected above. All other terms associated with the 2017 Amended Credit Facility remained the same. We incurred costs associated with the Second Amendment to the 2017 Credit Facility of $0.2 million, which have been capitalized and will amortize over the term of the loan.

 

The 2017 Amended Credit Facility. includes an additional repayment mechanism that is triggered based on the Company’s total funded debt to EBITDA calculation at the end of each fiscal year. If total funded debt to EBITDA exceeds 2.25:1 at December 31 of each year during the term, the Company is obligated to make a repayment of 50% of excess cash flow, all as set forth in the 2017 Amended Credit Agreement.

 

The 2017 Amended Credit Agreement contains customary events of default and affirmative and negative covenants and restrictions, including certain financial maintenance covenants such as a maximum total funded debt to EBITDA ratio and a minimum fixed charge ratio. As of March 31, 2019, we were in compliance with all our covenants.

 

For more information on the 2017 Amended Credit Agreement, see Note 7 – Loan payable to the Consolidated Financial Statements of the Company in Part I, Item 1 in this Quarterly Report on Form 10-Q.

  

Other Credit Facilities

 

Prior to the Company entering into the 2017 Amended Credit Facility, the Company had credit agreements (collectively the “Amended Credit Facility”) with BMO, which provide the Company with continued access to a treasury risk management facility and a credit card facility. All remaining credit facilities under the Amended Credit Facility have been terminated.

  

The treasury risk management facility under the Amended Credit Facility provides for a $3.5 million settlement risk line to assist the Company with hedging Canadian dollar exposure through foreign exchange forward contracts and/or currency options. Under the terms of the Amended Credit Facility, the Company may enter into such agreements at market rates with terms not to exceed 18 months. As of March 31, 2019, the Company held contracts in the amount of $30.6 million to trade U.S. dollars in exchange for Canadian dollars. See Note 5 – Derivative instruments and hedging activities for more information.

  

Cash Flow from Operating Activities

 

Net cash provided by operating activities during the three months ended March 31, 2019 was $9.0 million, as compared to $9.6 million during the three months ended March 31, 2018.

 

Net income, after adjusting for non-cash charges, during the three months ended March 31, 2019 was $7.4 million. Net income included non-cash charges and recoveries of $4.6 million such as depreciation, amortization, stock-based compensation, excess tax benefits on stock-based compensation, other income, unrealized gains on currency forward contracts, and disposal of domain names. In addition, changes in our working capital provided $1.6 million.  Positive contributions of $6.1 million from movements in inventory, accounts payable, accrued liabilities, customer deposits, deferred revenues and accreditation fees payable were offset by $4.5 million utilized in changes from accounts receivable, prepaid expenses, prepaid domain name fees, and income taxes recoverable.

 

Cash Flow from Financing Activities

 

Net cash inflows from financing activities during the three months ended March 31, 2019 totaled $27.9 million as compared to cash outflows of $4.7 million during the three months ended March 31, 2018. Cash inflows of $33 million related to a $32.9 million draw on the 2017 Amended Credit Facility to fund the acquisition of Ascio Technologies, in addition to a $0.1 million outflow from the net impact of exercise of stock options, offset by cash outflows of $5.1 million of which $4.8 million related to the repayment of loan payable and payment of loan payable costs, in addition to a $0.3 million outflow for the payment of tax obligations resulting from net exercise of stock options.. During the three months ended March 31, 2018, the net cash outflow of $4.7 million was primarily related to the $4.6 million repayment of loan payable, in addition to $0.1 million of tax obligations related to the net exercise of stock options.

 

 

Cash Flow from Investing Activities

 

Investing activities during the three months ended March 31, 2019 used net cash of $38.5 million as compared to using $6.3 million during the three months ended March 31, 2018. Cash outflows of $28 million related to the acquisition of Ascio Technologies inc., in addition to $10.4 million invested in property and equipment, primarily to support the continued expansion of our fiber footprint. The Company continues to invest in our existing Ting Towns of Charlottesville, VA, Holly Springs, NC and Westminster, MD as well ramping construction in Sandpoint, ID, Centennial, CO,  and Fuquay Varina, NC, as we seek to extend both our current network and expand to new towns. We expect our capital expenditures on building and expanding our fiber network to increase significantly during Fiscal 2019.

  

Based on our operations, we believe that our cash flow from operations will be adequate to meet our anticipated requirements for working capital, capital expenditures and our loan repayments for at least the next 12 months.

 

We may choose or need to raise additional funds or seek other financing arrangements to facilitate more rapid expansion, develop new or enhance existing products or services, respond to competitive pressures or acquire or invest in complementary businesses, technologies, services or products.

 

We may also evaluate potential acquisitions of other businesses, products and technologies. We currently have no commitments or agreements regarding the acquisition of other businesses. If additional financing is required, we may need additional equity or debt financing and any additional financing may be dilutive to existing investors. We may not be able to raise funds on acceptable terms, or at all.

 

Off-Balance Sheet Arrangements

 

As of March 31, 2019, we did not have any off-balance sheet arrangements, as defined in Item 303(a)(4)(ii) of SEC Regulation S-K.

 

Contractual Obligations

 

In our Annual Report on Form 10-K for the year ended December 31, 2018, we disclosed our contractual obligations.

 

As of March 31, 2019, there have been no other material changes to those contractual obligations outside the ordinary course of business.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

We develop products in Canada and sell these services in North America and Europe. Our sales are primarily made in U.S. dollars, while a major portion of expenses are incurred in Canadian dollars. Our financial results could be affected by factors such as changes in foreign currency exchange rates or weak economic conditions in foreign markets. Our interest income is sensitive to changes in the general level of Canadian and U.S. interest rates, particularly since the majority of our investments are in short-term instruments. Based on the nature of our short-term investments, we have concluded that there is no material interest rate risk exposure as of March 31, 2019. We are also subject to market risk exposure related to changes in interest rates under our 2017 Amended Credit Facility. We do not expect that any changes in interest rates will be material during fiscal 2019; however, fluctuations in interest rates are beyond our control. We will continue to monitor and assess the risks associated with interest expense exposure and may take additional actions in the future to mitigate these risks.

 

Although our functional currency is the U.S. dollar, a substantial portion of our fixed expenses are incurred in Canadian dollars. Our policy with respect to foreign currency exposure is to manage financial exposure to certain foreign exchange fluctuations with the objective of neutralizing some of the impact of foreign currency exchange movements. Exchange rates are, however, subject to significant and rapid fluctuations, and therefore we cannot predict the prospective impact of exchange rate fluctuations on our business, results of operations and financial condition. Accordingly, we have entered into foreign exchange contracts to mitigate the exchange rate risk on portions of our Canadian dollar exposure.

  

At March 31, 2019, we had the following outstanding forward exchange contracts to trade U.S. dollars in exchange for Canadian dollars:

 

Maturity date (Dollar amounts in thousands of U.S. dollars)

 

Notional amount of U.S. dollars

   

Weighted average exchange rate of U.S. dollars

   

Fair Value

 
                         

April - June 2019

  $ 10,381     $ 1.3154     $ 142  

July - September 2019

    9,881       1.3136       127  

October - December 2019

    10,327       1.3174       84  
    $ 30,589     $ 1.3155     $ 353  

 

As of March 31, 2019, the Company had $30.6 million of outstanding foreign exchange forward contracts which will convert to CDN $40.2 million. Of these contracts, $27.9 million met the requirements for hedge accounting. As of December 31, 2018, the Company held contracts in the amount of $40.5 million to trade U.S. dollars in exchange for $53.3 million Canadian dollars. Of these contracts, $36.5 million met the requirements for hedge accounting.

 

We have performed a sensitivity analysis model for foreign exchange exposure over the three months ended March 31, 2019. The analysis used a modeling technique that compares the U.S. dollar equivalent of all expenses incurred in Canadian dollars, at the actual exchange rate, to a hypothetical 10% adverse movement in the foreign currency exchange rates against the U.S. dollar, with all other variables held constant. Foreign currency exchange rates used were based on the market rates in effect during the three months ended March 31, 2019. The sensitivity analysis indicated that a hypothetical 10% adverse movement in foreign currency exchange rates would result in a decrease in net income for the three months ended March 31, 2019 of approximately $0.9 million, before the effects of hedging. Fluctuations of exchange rates are beyond our control. We will continue to monitor and assess the risk associated with these exposures and may take additional actions in the future to hedge or mitigate these risks.

 

 

Credit Risk

 

Financial instruments that potentially subject us to concentrations of credit risk consist principally of cash equivalents, marketable securities, foreign exchange contracts and accounts receivable. Our cash, cash equivalents and short-term investments are in high-quality securities placed with major banks and financial institutions whom we have evaluated as highly creditworthy, and commercial paper. Similarly, we enter into our foreign exchange contracts with major banks and financial institutions. With respect to accounts receivable, we perform ongoing evaluations of our customers, generally granting uncollateralized credit terms to our customers, and maintaining an allowance for doubtful accounts based on historical experience and our expectation of future losses.

 

Interest rate risk

 

Our exposure to interest rate fluctuations relate primarily to our 2017 Amended Credit Facility.

 

As of March 31, 2019, we had an outstanding balance of $93.5 million on the 2017 Amended Credit Facility.  The 2017 Amended Credit Facility bears a base interest rate based on borrowing elections by the Company and the Company’s total Funded Debt to EBITDA plus LIBOR.  As of March 31, 2019, an adverse change of one percent on the interest rate would have the effect of increasing our annual interest payment on 2017 Amended Credit Facility by approximately $0.9 million, assuming that the loan balance as of March 31, 2019 is outstanding for the entire period.

 

Item 4. Controls and Procedures

 

(a)    Evaluation of Disclosure Controls and Procedures

 

As required by Rule 13a-15(b) of the Securities Exchange Act of 1934 (the “Exchange Act”), management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated, as of the end of the period covered by this report, the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e). Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Our disclosure controls and procedures are designed to provide reasonable assurance of achieving their control objectives. Based on the evaluation of our disclosure controls and procedures as of the end of the period covered by this annual report, our Chief Executive Officer and Chief Financial Officer concluded that, as of March 31, 2019 our disclosure controls and procedures were effective at the reasonable assurance level. Management’s assessment of disclosure controls and procedures excluded consideration of Ascio’s internal control over financial reporting. Ascio was acquired during the first quarter of 2019, and the exclusion is consistent with guidance provided by the SEC staff that an assessment of a recently acquired business may be omitted from management’s report on internal control over financial reporting for up to one year from the date of acquisition, subject to specified conditions. Ascio’s total assets were approximately $48 million as March 31, 2019; its revenues during the three months ended March 31, 2019 were approximately $0.8 million.

 

(b)    Changes in Internal Control over Financial Reporting

 

The adoption of ASU 2016-02 did not require any material changes in our internal control over financial reporting. There were no other changes made in our internal controls over financial reporting during the three months ended March 31, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. As a result of our acquisition of Ascio, we are in the process of evaluating Ascio’s internal controls to determine the extent to which modifications to Ascio’s internal controls would be appropriate.

 

 

PART II.

OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are involved in various investigations, claims and lawsuits arising in the normal conduct of our business, none of which, individually or in the aggregate, in our opinion, will materially harm our business. We cannot assure that we will prevail in any litigation. Regardless of the outcome, any litigation may require us to incur significant litigation expense and may result in significant diversion of our attention.

 

Item 1A. Risk Factors

 

In addition to the risk factor and other information set forth in this Quarterly Report, you should also carefully consider the risk factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018, all of which could materially affect our business, financial condition or operating results and should be considered before making an investment decision regarding our securities. The risks described in this Quarterly Report and in our Annual Report on Form 10-K are not the only risks facing the Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may adversely affect our business, financial condition or operating results.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

On March 1, 2017, The Company announced that its Board of Directors had approved a stock buyback program to repurchase up to $40 million of its common stock in the open market.  Purchases were to be made exclusively through the facilities of the NASDAQ Capital Market. The stock buyback program commenced on March 1, 2017 and terminated on February 14, 2018.  During the three months ended March 31, 2018, the Company did not repurchase any shares under this program.

 

On February 14, 2018, the Company announced that its Board of Directors has approved a stock buyback program to repurchase up to $40 million of its common stock in the open market. Purchases were to be made exclusively through the facilities of the NASDAQ Capital Market. The stock buyback program commenced on February 14, 2018 and terminated on February 13, 2019.  During the three months ended March 31, 2019 and the three months ended March 31, 2018, the Company did not repurchase any shares under this program.

 

On February 13, 2019, the Company announced that its Board of Directors (“Board”) has approved a stock buyback program to repurchase up to $40 million of its common stock in the open market. Purchases are to be made exclusively through the facilities of the NASDAQ Capital Market. The $40 million buyback program commenced on February 14, 2019 and is expected to terminate on February 13, 2020. During the three months ended March 31, 2019, the Company did not repurchase any shares under this program.

 

Item 3.  Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

None.

 

 

Item 6. Exhibits

 

(a) Exhibits.

 

Exhibit

No.

  

Description

  

  

  

3.1.1

  

Fourth Amended and Restated Articles of Incorporation of Tucows Inc. (Incorporated by reference to Exhibit 3.1 filed with Tucows’ Current Report on Form 8-K, as filed with the SEC on November 29, 2007).

3.1.2

  

Articles of Amendment to Fourth Amended and Restated Articles of Incorporation of Tucows Inc. (Incorporated by reference to Exhibit 3.1 filed with Tucows’ Current Report on Form 8-K, as filed with the SEC on January 3, 2014).

3.2

  

Second Amended and Restated Bylaws of Tucows Inc. (Incorporated by reference to Exhibit 3.2 filed with Tucows’ Annual Report on Form 10-K for the year ended December 31, 2006, as filed with the SEC on March 29, 2007).

3.3

  

Amendment No. 1 to Second Amended and Restated Bylaws of Tucows Inc. (Incorporated by Reference to Exhibit 3.3 filed with Tucows’ Quarterly Report on Form 10-Q for the quarter ended June 30, 2012).

31.1

  

Chief Executive Officer's Rule 13a-14(a)/15d-14(a) Certification *

31.2

  

Chief Financial Officer's Rule 13a-14(a)/15d-14(a) Certification *

32.1

  

Chief Executive Officer's Section 1350 Certification †

32.2

  

Chief Financial Officer's Section 1350 Certification †

101.INS

  

XBRL Instance *

101.SCH

  

XBRL Taxonomy Extension Schema *

101.CAL

  

XBRL Taxonomy Extension Calculation *

101.DEF

  

XBRL Taxonomy Extension Definition *

101.LAB

  

XBRL Taxonomy Extension Labels *

101.PRE

  

XBRL Taxonomy Extension Presentation *

  

  

  

 

* Filed herewith.

 

† Furnished herewith.

  

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Date: May 8, 2019

TUCOWS INC.

  

  

  

By:

/s/ ELLIOT NOSS

  

  

Elliot Noss

  

  

President and Chief Executive Officer

  

  

  

  

By:

/s/ DAVINDER SINGH

  

  

Davinder Singh

Chief Financial Officer

  

  

(Principal Financial and Accounting Officer)

  

 

EXHIBIT INDEX

 

Exhibit

No.

  

Description

3.1.1

 

Fourth Amended and Restated Articles of Incorporation of Tucows Inc. (Incorporated by reference to Exhibit 3.1 filed with Tucows' Current Report on Form 8-K, as filed with the SEC on November 29, 2007).

3.1.2

  

Articles of Amendment to Fourth Amended and Restated Articles of Incorporation of Tucows Inc. (Incorporated by reference to Exhibit 3.1 filed with Tucows' Current Report on Form 8-K, as filed with the SEC on January 3, 2014).

3.2

  

Second Amended and Restated Bylaws of Tucows Inc. (Incorporated by reference to Exhibit 3.2 filed with Tucows' Annual Report on Form 10-K for the year ended December 31, 2006, as filed with the SEC on March 29, 2007).

3.3

  

Amendment No. 1 to Second Amended and Restated Bylaws of Tucows Inc. (Incorporated by reference to Exhibit 3.3 filed with Tucows’ Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, as filed with the SEC on August 14, 2012).

31.1

  

Chief Executive Officer's Rule 13a-14(a)/15d-14(a) Certification *

31.2

  

Chief Financial Officer's Rule 13a-14(a)/15d-14(a) Certification *

32.1

  

Chief Executive Officer's Section 1350 Certification †

32.2

  

Chief Financial Officer's Section 1350 Certification †

101.INS

  

XBRL Instance *

101.SCH

  

XBRL Taxonomy Extension Schema *

101.CAL

  

XBRL Taxonomy Extension Calculation *

101.DEF

  

XBRL Taxonomy Extension Definition *

101.LAB

  

XBRL Taxonomy Extension Labels *

101.PRE

  

XBRL Taxonomy Extension Presentation *

 

* Filed herewith.

 

† Furnished herewith.

 

 

44