Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nasdaq  >  Tucows Inc.    TCX

TUCOWS INC.

(TCX)
  Report
Real-time Estimate Quote. Real-time Estimate Cboe BZX - 07/10 12:00:12 pm
59.31 USD   +0.39%
06/03TUCOWS : Reports Financial Results for First Quarter 2020
PU
06/03TUCOWS : Q1 2020 Financial Statement
PU
05/11TUCOWS : to ramp up hiring amidst a global downturn
AQ
SummaryQuotesChartsNewsCalendarCompanyFinancialsConsensus 
News SummaryMost relevantAll newsPress ReleasesOfficial PublicationsSector news

Tucows : Q1 2020 Financial Statement

share with twitter share with LinkedIn share with facebook
06/03/2020 | 04:36am EDT

Tucows Inc.

Consolidated Balance Sheets

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

Current assets:

Cash and cash equivalents Accounts receivable Inventory

Prepaid expenses and deposits

Derivative instrument asset, current portion

Prepaid domain name registry and ancillary services fees, current portion Income taxes recoverable

Total current assets

March 31,

December 31,

2020

2019

(unaudited)

(unaudited)

$

12,446 $ 20,393

12,480 14,564

2,553 3,457

13,464 13,478

172 731

93,893 91,252

1,460 1,800

136,468

145,675

Derivative instrument asset, long-term portion

Prepaid domain name registry and ancillary services fees, long-term portion Property and equipment

Right of use operating lease asset Contract costs

Intangible assets Goodwill

Total assets

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable Accrued liabilities Customer deposits Derivative instrument liability Operating lease liability, current portion Deferred revenue, current portion Accreditation fees payable, current portion Income taxes payable

Total current liabilities

370

-18,127 17,915

94,289 82,121

11,463 11,335

1,371 1,400

59,915 57,654

115,837 109,818

$

437,840 $ 425,918

$

8,996 $ 6,671

7,838 9,373

14,132 14,074

1,718

1,488 1,413

126,152 123,101

1,045 1,302

-952 1,324

162,671 156,908

Deferred revenue, long-term portion Accreditation fees payable, long-term portion Operating lease liability, long-term portion Loan payable, long-term portion

Other long-term liability Deferred tax liability

Stockholders' equity:

Preferred stock - no par value, 1,250,000 shares authorized; none issued and outstanding Common stock - no par value, 250,000,000 shares authorized; 10,562,774 shares issued and outstanding as of March 31, 2020 and 10,585,159 shares issued and outstanding as of December 31, 2019

Additional paid-in capital Retained earnings

Accumulated other comprehensive income (loss)

Total stockholders' equity

Total liabilities and stockholders' equity

95,356 94,194

26,493 26,202

208 216

9,293 9,424

113,545 3,152 27,122

113,503 - 25,471

-

-18,751 16,633

- 880

77,323 76,208

(718) 473

$

437,840

$

425,918

Tucows Inc.

Consolidated Statements of Operations and Comprehensive Income (Dollar amounts in thousands of U.S. dollares)

Three months ended March 31,2020 (unaudited)

2019 (unaudited)

Net revenues

Cost of revenues:

Cost of revenues Network expenses (*)

Depreciation of property and equipment Amortization of intangible assets

Total cost of revenues

$

83,985 $ 78,953

53,188 51,932

2,416 2,395

2,877 1,801

354 174

58,835 56,302

Gross profit

Expenses:

Sales and marketing (*)

Technical operations and development (*) General and administrative (*) Depreciation of property and equipment Amortization of intangible assets

Loss (gain) on currency forward contracts

Total expenses

25,150 22,651

8,985 8,741

2,751 2,523

4,741

4,448

113 124

2,947 1,866

441 (79)

19,978 17,623

Income from operations

Other income (expenses):

Interest expense, net Other income, net

Total other income (expenses)

5,172 5,028

(1,150) (972)

(87) (1,237)

- (972)

Income before provision for income taxes

Provision for income taxes

Net income for the period

Other comprehensive income, net of tax

Unrealized income (loss) on hedging activities Net amount reclassified to earnings

Other comprehensive income (loss) net of tax (expense) recovery of $366 and ($194) for the three months ended March 31, 2020 and March 31, 2019

3,935 1,101 2,834

4,056 1,257 2,799

(1,234) 549

43 61

(1,191)

610

Basic earnings per common share

Comprehensive income, net of tax for the period

Shares used in computing basic earnings per common share

$ $

1,643 0.27 10,612,230

$ $

3,409 0.26 10,634,842

Diluted earnings per common share

Shares used in computing diluted earnings per common share

$

0.26 10,713,678

$

0.26 10,835,897

(*) Stock-based compensation has been included in expenses as follows:

Network expenses

Sales and marketing

Technical operations and development General and administrative

$ $ $ $

87 $ 57

370 $ 196

167 $ 117

177 $ 155

Tucows Inc.

Three months ended March 31,

Consolidated Statements of Cash Flows (Dollar amounts in thousands of U.S. dollars)

2020 (unaudited)

2019 (unaudited)

Cash provided by: Operating activities:

Net income for the period

$

2,834

$

2,799

Items not involving cash:

Depreciation of property and equipment Loss on write off of property and equipment Amortization of debt discount and issuance costs Amortization of intangible assets

Net amortization contract costs Accretion of contingent consideration Deferred income taxes (recovery)

Excess tax benefits on share-based compensation expense Net Right of use operating assets/Operating lease liability Loss on disposal of domain names

2,990 -

67

3,301

29

87

(190)

(180)

(179)

13

1,925

22

78

2,040

19 -

462

(356)

(30)

4

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

348

(118)

Stock-based compensation

Change in non-cash operating working capital:

Accounts receivable

Inventory

Prepaid expenses and deposits

Prepaid domain name registry and ancillary services fees Income taxes recoverable

Accounts payable Accrued liabilities Customer deposits Deferred revenue Accreditation fees payable

801

2,151

904

25

(2,853)

500

1,771

(1,831)

58

3,342

85

525

(1,188)

408

(390)

(1,716)

(1,236)

786

1,321

287

3,269

80

Net cash provided by operating activities

14,073

8,991

Financing activities:

Proceeds received on exercise of stock options

Payment of tax obligations resulting from net exercise of stock options Repurchase of common stock

Proceeds received on loan payable Repayment of loan payable Payment of loan payable costs

17

(182)

(3,117)

- -

(25)

72

(339)

-

32,940

(4,600)

(207)

Net cash (used in) provided by financing activities

(3,307)

27,866

Investing activities:

Additions to property and equipment

Acquisition of Cedar Holdings Group (net of cash of $66) Acquisition of Ascio Technologies (net of cash of $1)

(9,943) (8,770)

-

(10,435)

- (28,024)

Net cash used in investing activities

(18,713) (38,459)

(Decrease) increase in cash and cash equivalents

(7,947) (1,602)

Cash and cash equivalents, beginning of period Cash and cash equivalents, end of period

20,393 12,637

$

12,446 $ 11,035

Supplemental cash flow information:

Interest paid

Income taxes paid, net

$ $

1,154 956

$ $

976 2,118

Supplementary disclosure of non-cash investing and financing activities:

Property and equipment acquired during the period not yet paid for Fair value of shares issued for acquisition of Cedar Holdings Group

Fair value of contingent consideration for acquisition of Cedar Holdings Group

$ $ $

1,102 2,000 3,065

$ $ $

392 - -

Tucows Inc.

Reconciliation of Net income to Adjusted EBITDA (Dollar amounts in thousands of U.S. dollars)Three months ended March 31,2020 (unaudited)

2019 (unaudited)

Net income for the period

Depreciation of property and equipment Amortization of intangible assets Interest expense, net

Accretion of contingent consideration Provision for income taxes Stock-based compensation

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

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

Acquisition and other costs1

$

2,834 $ 2,799

2,990 1,925

3,301 2,040

1,150 972

87 1,101 801

- 1,257 525

348 (118)

(42) (328)

111 359

Adjusted EBITDA

$

12,681

$ 9,431

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, Ascio in March 2019 and Cedar in January 2020. Expenses include severance or transitional costs associated with department, operational or overall company restructuring efforts, including geographic alignments.

Disclaimer

Tucows Inc. published this content on 07 May 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 03 June 2020 08:35:00 UTC

share with twitter share with LinkedIn share with facebook
Latest news on TUCOWS INC.
06/03TUCOWS : Reports Financial Results for First Quarter 2020
PU
06/03TUCOWS : Q1 2020 Financial Statement
PU
05/11TUCOWS : to ramp up hiring amidst a global downturn
AQ
05/08TUCOWS INC /PA/ : Results of Operations and Financial Condition, Financial State..
AQ
05/07TUCOWS : 1Q Earnings Snapshot
AQ
05/07TUCOWS : KPI Summary Q1 2020
PU
05/07TUCOWS : PA/ MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RES..
AQ
05/07Tucows Reports Financial Results for First Quarter 2020
GL
04/27TUCOWS ANNOUNCES TIMING FOR Q1 2020 : Thursday, May 7, 2020 at 5:05 P.M. ET
GL
03/26TUCOWS : Internet firm restricts virus-themed website registrations
AQ
More news
Financials (USD)
Sales 2019 337 M - -
Net income 2019 15,4 M - -
Net Debt 2019 104 M - -
P/E ratio 2019 43,2x
Yield 2019 -
Capitalization 624 M 624 M -
EV / Sales 2018 1,99x
EV / Sales 2019 2,25x
Nbr of Employees 633
Free-Float 88,2%
Chart TUCOWS INC.
Duration : Period :
Tucows Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends TUCOWS INC.
Short TermMid-TermLong Term
TrendsNeutralNeutralNeutral
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus HOLD
Number of Analysts 1
Average target price
Last Close Price 59,08 
Spread / Highest target -
Spread / Average Target -
Spread / Lowest Target -
Managers
NameTitle
Elliot Noss President, Chief Executive Officer & Director
Allen Karp Co-Chairman
Rawleigh H. Ralls Co-Chairman
Davinder Singh Chief Financial Officer, Secretary & Executive VP
Jody Stocks Vice President-Engineering
Sector and Competitors
1st jan.Capitalization (M$)
TUCOWS INC.-4.37%624
TENCENT HOLDINGS LIMITED49.89%688 467
NETFLIX, INC.56.92%223 315
PROSUS N.V.32.57%162 264
NASPERS LIMITED44.87%84 159
UBER TECHNOLOGIES, INC.11.47%57 482