TORONTO, Aug. 08, 2018 (GLOBE NEWSWIRE) — Tucows Inc. (NASDAQ:TCX, TSX:TC), a provider of network access, domain names and other Internet services, today reported its financial results for the second quarter ended June 30, 2018. All figures are in U.S. dollars.
Summary Financial Results
(In Thousands of US Dollars, Except Per Share Data)
| 3 Months Ended June 30 | 6 Months Ended June 30 | |||||||
| 2018 (Unaudited) |
2017 (Unaudited) |
% Change | 2018 (Unaudited) |
2017 (Unaudited) |
% Change | |||
| Net revenue | 81,087 | 84,223 | -4 | % | 176,882 | 153,791 | 15 | % |
| Net income | 3,608 | 5,242 | -31 | % | 7,352 | 7,686 | -4 | % |
| Basic Net earnings per common share | 0.34 | 0.50 | -32 | % | 0.69 | 0.73 | -5 | % |
| Adjusted EBITDA1 | 11,188 | 10,374 | 8 | % | 21,567 | 16,711 | 29 | % |
| Net cash provided by operating activities | 5,754 | 8,131 | -29 | % | 15,327 | 10,534 | 46 | % |
- This Non-GAAP financial measure is described below and reconciled to GAAP net income in the accompanying table.
Summary of Revenues and Gross Margin
(In Thousands of US Dollars)
| Revenue | Gross Margin | |||||
| 3 Months ended June 30 |
3 Months ended June 30 |
|||||
| 2018 (Unaudited) |
2017 (Unaudited) |
2018 (Unaudited) |
2017 (Unaudited) |
|||
| Network Access Services: | ||||||
| Mobile Services | 22,411 | 20,379 | 10,433 | 9,677 | ||
| Other Services | 1,895 | 1,248 | 605 | 302 | ||
| Total Network Access Services | 24,306 | 21,627 | 11,038 | 9,979 | ||
| Domain Services: | ||||||
| Wholesale | ||||||
| Domain Services | 42,540 | 48,550 | 6,696 | 6,101 | ||
| Value Added Services | 4,601 | 5,415 | 3,853 | 4,800 | ||
| Total Wholesale | 47,141 | 53,965 | 10,549 | 10,901 | ||
| Retail | 8,477 | 7,663 | 4,031 | 3,115 | ||
| Portfolio | 1,163 | 968 | 968 | 783 | ||
| Total Domain Services | 56,781 | 62,596 | 15,548 | 14,799 | ||
| Network Expenses: | ||||||
| Network, other costs | – | – | (2,701 | ) | (2,261 | ) |
| Network, depreciation and amortization costs | – | – | (1,727 | ) | (1,169 | ) |
| Total Network expenses | – | – | (4,428 | ) | (3,430 | ) |
| Total revenue/gross margin | 81,087 | 84,223 | 22,158 | 21,348 | ||
“The second quarter once again saw solid performances from each of our businesses,” said Elliot Noss, President and Chief Executive Officer, Tucows Inc. “The domains business delivered consistent results outside of the expected in quarter impact of the transfer of 2.65 million very low margin names in the first quarter of this year. Ting Mobile delivered increases in year-over-year revenue and margin as we work towards the next phase of customer growth. Finally, Ting Internet continued its steady progress from network builds and expansions across the footprint to serviceable addresses, to subscriber activations, to dependable recurring monthly revenue.”
Financial Results
Net revenue for the second quarter of 2018 was $81.1 million compared to $84.2 million for the second quarter of 2017, with the decrease due primarily to the bulk transfer of 2.65 million very low margin domain names during the first quarter of 2018, which was partially offset by the continued growth of Ting Mobile.
Net income for the second quarter of 2018 was $3.6 million, or $0.34 per share, down from $5.2 million, or $0.50 per share, for the second quarter of 2017. Net income for the second quarter of 2018 includes acquisition and transaction costs of $0.8 million related to geographic headcount and operational alignments.
Adjusted EBITDA1 for the second quarter of 2018 increased 8% to $11.2 million from $10.4 million for the second quarter of 2017.
Cash and cash equivalents at the end of the second quarter of 2018 was $11.2 million compared with $16.6 million at the end of the first quarter of 2018 and $15.1 million at the end of the second quarter of 2017.
Notes:
1. Adjusted EBITDA
Tucows reports all financial information required in accordance with United States generally accepted accounting principles (GAAP). Along with this information, to assist financial statement users in an assessment of our historical performance, the Company typically discloses and discusses a non-GAAP financial measure, adjusted EBITDA, in press releases and on investor conference calls and related events that exclude certain non-cash and other charges as the Company believes that the non-GAAP information enhances investors’ overall understanding of our financial performance.
The Company believes that the provision of this supplemental non-GAAP measure allows investors to evaluate the operational and financial performance of the Company’s core business using similar evaluation measures to those used by management. The Company uses adjusted EBITDA to measure its performance and prepare its budgets. Since adjusted EBITDA is a non-GAAP financial performance measure, the Company’s 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. 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. The Company endeavors 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.
The Company’s adjusted EBITDA definition excludes depreciation, amortization of intangible assets, income tax provision, interest expense, interest income, stock-based compensation, asset impairment, gains and losses from unrealized foreign currency transactions and infrequently occurring items, including acquisition and transitions costs. 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 (dollars in thousands):
| 3 months ended June 30 | 6 months ended June 30 | |||||
| 2018 (unaudited) |
2017 (unaudited) |
2018 (unaudited) |
2017 (unaudited) |
|||
| Net income for the period | 3,608 | 5,242 | 7,352 | 7,686 | ||
| Depreciation of property and equipment | 1,330 | 879 | 2,562 | 1,636 | ||
| Amortization of intangible assets | 2,326 | 2,063 | 4,657 | 3,825 | ||
| Interest expense, net | 951 | 970 | 1,847 | 1,838 | ||
| Provision for income taxes | 1,228 | 1,083 | 2,411 | 958 | ||
| Stock-based compensation | 615 | 313 | 1,193 | 631 | ||
| Unrealized loss (gain) on change in fair value of forward contracts | 46 | (20 | ) | 43 | (38 | ) |
| Unrealized loss (gain) on foreign exchange revaluation of foreign denominated monetary assets and liabilities | 282 | (283 | ) | 459 | (334 | ) |
| Acquisition and transition costs* | 802 | 127 | 1,043 | 509 | ||
| Adjusted EBITDA | 11,188 | 10,374 | 21,567 | 16,711 | ||
| *Acquisition and other costs represents transaction-related expenses, transitional expenses, such as duplicative post-acquisition expenses, related to our acquisition of Enom in January 2017. Expenses include severance or transitional costs associated with department, operational or overall company restructuring efforts, including geographic alignments. | ||||||
Conference Call
Beginning this quarter, Tucows is evolving the format of its quarterly conference calls. Concurrent with the dissemination of this news release, management’s pre-recorded remarks discussing the quarter and outlook for the Company have been posted to the Company’s web site at http://www.tucows.com/investors/financials. In lieu of the usual question and answer period on past calls, for the next seven days (until Wednesday, August 15), shareholders and analysts can submit questions to Tucows’ management at [email protected]m. Management will post responses to questions of general interest to the Company’s web site at http://www.tucows.com/investors/financials/ on Wednesday, August 22 at 9:00 a.m. ET. Questions that are more specific will be responded to directly. All questions will receive a response.
About Tucows
Tucows is a provider of network access, domain names and other Internet services. Ting (https://ting.com) delivers mobile phone service and fixed Internet access with outstanding customer support. OpenSRS (http://opensrs.com) and Enom (http://www.enom.com) manage a combined 24 million domain names and millions of value-added services through a global reseller network of over 38,000 web hosts and ISPs. Hover (http://hover.com) makes it easy for individuals and small businesses to manage their domain names and email addresses. More information can be found on Tucows’ corporate website (http://tucows.com).
| Tucows Inc. | |||||||
| Consolidated Balance Sheets | |||||||
| (Dollar amounts in thousands of U.S. dollars) | |||||||
| June 30, | December 31, | ||||||
| 2018 | 2017 | ||||||
| (unaudited) | (unaudited) | ||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 11,161 | $ | 18,049 | |||
| Accounts receivable | 12,214 | 12,376 | |||||
| Inventory | 3,248 | 2,944 | |||||
| Prepaid expenses and deposits | 15,428 | 14,186 | |||||
| Prepaid domain name registry and ancillary services fees, current portion | 94,754 | 103,302 | |||||
| Income taxes recoverable | 3,137 | 3,004 | |||||
| Total current assets | 139,942 | 153,861 | |||||
| Prepaid domain name registry and ancillary services fees, long-term portion | 20,701 | 23,701 | |||||
| Property and equipment | 34,538 | 24,620 | |||||
| Contract costs | 1,354 | – | |||||
| Intangible assets | 53,693 | 58,414 | |||||
| Goodwill | 90,054 | 90,054 | |||||
| Total assets | $ | 340,282 | $ | 350,650 | |||
| Liabilities and Stockholders’ Equity | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 7,340 | $ | 7,026 | |||
| Accrued liabilities | 6,770 | 6,412 | |||||
| Customer deposits | 12,934 | 15,255 | |||||
| Derivative instrument liability | 337 | – | |||||
| Deferred rent, current portion | 21 | 21 | |||||
| Loan payable, current portion | 17,721 | 18,290 | |||||
| Deferred revenue, current portion | 122,976 | 129,155 | |||||
| Accreditation fees payable, current portion | 1,099 | 1,175 | |||||
| Income taxes payable | 1,477 | 1,226 | |||||
| Total current liabilities | 170,675 | 178,560 | |||||
| Derivative instrument liability, long-term portion (note 5) | 27 | – | |||||
| Deferred revenue, long-term portion | 29,075 | 31,427 | |||||
| Accreditation fees payable, long-term portion | 269 | 289 | |||||
| Deferred rent, long-term portion | 126 | 130 | |||||
| Loan payable, long-term portion | 51,012 | 58,634 | |||||
| Deferred Gain | 258 | 429 | |||||
| Deferred tax liability | 19,577 | 19,834 | |||||
| Redeemable non-controlling interest | – | 1,136 | |||||
| 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; 10,603,366 shares issued and outstanding as of June 30, 2018 and 10,583,879 shares issued and outstanding as of December 31, 2017 | 15,548 | 15,368 | |||||
| Additional paid-in capital | 2,931 | 2,167 | |||||
| Retained earnings | 51,027 | 42,676 | |||||
| Accumulated other comprehensive income | (243 | ) | – | ||||
| Total stockholders’ equity | 69,263 | 60,211 | |||||
| Total liabilities and stockholders’ equity | $ | 340,282 | $ | 350,650 | |||
| Tucows Inc. | ||||||||||||
| Consolidated Statements of Operations | ||||||||||||
| (Dollar amounts in thousands of U.S. dollars) | ||||||||||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||
| (unaudited) | (unaudited) | |||||||||||
| Net revenues | $ | 81,087 | $ | 84,223 | $ | 176,882 | $ | 153,791 | ||||
| Cost of revenues: | ||||||||||||
| Cost of revenues | 54,501 | 59,445 | 123,473 | 108,756 | ||||||||
| Network expenses (*) | 2,701 | 2,261 | 5,275 | 4,604 | ||||||||
| Depreciation of property and equipment | 1,228 | 714 | 2,359 | 1,305 | ||||||||
| Amortization of intangible assets | 499 | 455 | 998 | 836 | ||||||||
| Total cost of revenues | 58,929 | 62,875 | 132,105 | 115,501 | ||||||||
| Gross profit | 22,158 | 21,348 | 44,777 | 38,290 | ||||||||
| Expenses: | ||||||||||||
| Sales and marketing (*) | 7,852 | 7,447 | 16,217 | 14,667 | ||||||||
| Technical operations and development (*) | 2,355 | 1,798 | 4,450 | 3,492 | ||||||||
| General and administrative (*) | 4,256 | 3,285 | 8,786 | 6,742 | ||||||||
| Depreciation of property and equipment | 102 | 165 | 203 | 331 | ||||||||
| Loss on disposition of property and equipment | – | 2 | – | 2 | ||||||||
| Amortization of intangible assets | 1,827 | 1,608 | 3,659 | 2,989 | ||||||||
| Loss (gain) on currency forward contracts | 52 | (27 | ) | 49 | (61 | ) | ||||||
| Total expenses | 16,444 | 14,278 | 33,364 | 28,162 | ||||||||
| Income from operations | 5,714 | 7,070 | 11,413 | 10,128 | ||||||||
| Other income (expenses): | ||||||||||||
| Interest expense, net | (951 | ) | (970 | ) | (1,847 | ) | (1,838 | ) | ||||
| Other income, net | 73 | 225 | 197 | 354 | ||||||||
| Total other income (expenses) | (878 | ) | (745 | ) | (1,650 | ) | (1,484 | ) | ||||
| Income before provision for income taxes | 4,836 | 6,325 | 9,763 | 8,644 | ||||||||
| Provision for income taxes | 1,228 | 1,083 | 2,411 | 958 | ||||||||
| Net income before redeemable non-controlling interest | 3,608 | 5,242 | 7,352 | 7,686 | ||||||||
| Redeemable non-controlling interest | – | (117 | ) | (26 | ) | (243 | ) | |||||
| Net income attributable to redeemable non-controlling interest | – | 117 | 26 | 243 | ||||||||
| Net income for the period | 3,608 | 5,242 | 7,352 | 7,686 | ||||||||
| Other comprehensive income, net of tax | ||||||||||||
| Unrealized income (loss) on hedging activities | (273 | ) | 143 | (256 | ) | 329 | ||||||
| Net amount reclassified to earnings | 13 | (17 | ) | 13 | (98 | ) | ||||||
| Other comprehensive income (loss) net of tax of $84 and and $71 for the three months ended June 30, 2018 and June 30, 2017, $78 and $131 for the six months ended June 30, 2018 and June 30, 2017 | (260 | ) | 126 | (243 | ) | 231 | ||||||
| Comprehensive income, net of tax for the period | $ | 3,348 | $ | 5,368 | $ | 7,109 | $ | 7,917 | ||||
| Basic earnings per common share | $ | 0.34 | $ | 0.50 | $ | 0.69 | $ | 0.73 | ||||
| Shares used in computing basic earnings per common share | 10,597,228 | 10,528,219 | 10,592,994 | 10,501,407 | ||||||||
| Diluted earnings per common share | $ | 0.33 | $ | 0.49 | $ | 0.68 | $ | 0.71 | ||||
| Shares used in computing diluted earnings per common share | 10,803,007 | 10,793,031 | 10,797,017 | 10,785,685 | ||||||||
| (*) Stock-based compensation has been included in expenses as follows: | ||||||||||||
| Network expenses | $ | 28 | $ | 3 | $ | 84 | $ | 8 | ||||
| Sales and marketing | $ | 245 | $ | 61 | $ | 431 | $ | 120 | ||||
| Technical operations and development | $ | 174 | $ | 58 | $ | 351 | $ | 119 | ||||
| General and administrative | $ | 168 | $ | 191 | $ | 327 | $ | 384 | ||||
| Tucows Inc. | ||||||||||||
| Consolidated Statements of Cash Flows | ||||||||||||
| (Dollar amounts in thousands of U.S. dollars) | ||||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||
| Cash provided by: | (unaudited) | (unaudited) | ||||||||||
| Operating activities: | ||||||||||||
| Net income for the period | $ | 3,608 | $ | 5,242 | $ | 7,352 | $ | 7,686 | ||||
| Items not involving cash: | ||||||||||||
| Depreciation of property and equipment | 1,330 | 879 | 2,562 | 1,636 | ||||||||
| Loss on write off of property and equipment | – | 9 | – | 9 | ||||||||
| Amortization of debt discount and issuance costs | 69 | 80 | 139 | 147 | ||||||||
| Amortization of intangible assets | 2,326 | 2,064 | 4,657 | 3,825 | ||||||||
| Change in capitalized contract costs | 25 | – | 50 | – | ||||||||
| Deferred income taxes (recovery) | (445 | ) | (2,885 | ) | (492 | ) | (1,565 | ) | ||||
| Excess tax benefits on share-based compensation expense | (197 | ) | (1,182 | ) | (341 | ) | (2,171 | ) | ||||
| Amortization of deferred rent | (4 | ) | 1 | (4 | ) | 5 | ||||||
| Loss on disposal of domain names | 28 | 7 | 65 | 18 | ||||||||
| Other income | (42 | ) | (128 | ) | (171 | ) | (257 | ) | ||||
| Loss (gain) on change in the fair value of forward contracts | 46 | (163 | ) | 43 | (301 | ) | ||||||
| Stock-based compensation | 615 | 313 | 1,193 | 631 | ||||||||
| Change in non-cash operating working capital: | ||||||||||||
| Accounts receivable | 471 | (905 | ) | 162 | (864 | ) | ||||||
| Inventory | (350 | ) | (1,267 | ) | (304 | ) | (1,096 | ) | ||||
| Prepaid expenses and deposits | (717 | ) | 1,186 | (1,242 | ) | (2,371 | ) | |||||
| Prepaid domain name registry and ancillary services fees | 204 | 2,976 | 11,548 | (2,513 | ) | |||||||
| Income taxes recoverable | 165 | 2,513 | 430 | (147 | ) | |||||||
| Accounts payable | (1,862 | ) | (592 | ) | 270 | (4,038 | ) | |||||
| Accrued liabilities | (401 | ) | (1,818 | ) | 358 | 13 | ||||||
| Customer deposits | (46 | ) | 3,152 | (2,321 | ) | 3,068 | ||||||
| Deferred revenue | 1,067 | (1,273 | ) | (8,531 | ) | 8,968 | ||||||
| Accreditation fees payable | (136 | ) | (78 | ) | (96 | ) | (149 | ) | ||||
| Net cash provided by operating activities | 5,754 | 8,131 | 15,327 | 10,534 | ||||||||
| Financing activities: | ||||||||||||
| Proceeds received on exercise of stock options | 32 | 85 | 39 | 105 | ||||||||
| Payment of tax obligations resulting from net exercise of stock options | (141 | ) | (609 | ) | (288 | ) | (1,322 | ) | ||||
| Proceeds received on loan payable | 2,500 | – | 2,500 | 86,998 | ||||||||
| Repayment of loan payable | (6,253 | ) | (4,572 | ) | (10,825 | ) | (10,830 | ) | ||||
| Payment of loan payable costs | – | (13 | ) | (4 | ) | (604 | ) | |||||
| Net cash (used in) provided by financing activities | (3,862 | ) | (5,109 | ) | (8,578 | ) | 74,347 | |||||
| Investing activities: | ||||||||||||
| Additions to property and equipment | (7,319 | ) | (2,909 | ) | (12,436 | ) | (6,602 | ) | ||||
| Acquisition of a portion of the minority interest in Ting Virginia, LLC | – | – | (1,200 | ) | (2,000 | ) | ||||||
| Acquisition of Enom Incorporated, net of cash | – | – | – | (76,238 | ) | |||||||
| Acquisition of intangible assets | – | – | (1 | ) | – | |||||||
| Net cash used in investing activities | (7,319 | ) | (2,909 | ) | (13,637 | ) | (84,840 | ) | ||||
| Decrease in cash and cash equivalents | (5,427 | ) | 113 | (6,888 | ) | 41 | ||||||
| Cash and cash equivalents, beginning of period | 16,588 | 15,033 | 18,049 | 15,105 | ||||||||
| Cash and cash equivalents, end of period | $ | 11,161 | $ | 15,146 | $ | 11,161 | $ | 15,146 | ||||
| Supplemental cash flow information: | ||||||||||||
| Interest paid | $ | 961 | $ | 975 | $ | 1,862 | $ | 1,848 | ||||
| Income taxes paid, net | $ | 2,240 | $ | 2,663 | $ | 3,577 | $ | 5,006 | ||||
| Supplementary disclosure of non-cash investing and financing activities: | ||||||||||||
| Property and equipment acquired during the period not yet paid for | $ | 258 | $ | 232 | $ | 258 | $ | 232 | ||||
| Reconciliation of Net income to Adjusted EBITDA | ||||||||||
| (Dollar amounts in thousands of U.S. dollars) | ||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||
| (unaudited) | (unaudited) | |||||||||
| Net income for the period | $ | 3,608 | $ | 5,242 | $ | 7,352 | $ | 7,686 | ||
| Depreciation of property and equipment | 1,330 | 879 | 2,562 | 1,636 | ||||||
| Amortization of intangible assets | 2,326 | 2,063 | 4,657 | 3,825 | ||||||
| Interest expense, net | 951 | 970 | 1,847 | 1,838 | ||||||
| Provision for income taxes | 1,228 | 1,083 | 2,411 | 958 | ||||||
| Stock-based compensation | 615 | 313 | 1,193 | 631 | ||||||
| Unrealized loss (gain) on change in fair value of forward contracts | 46 | (20 | ) | 43 | (38 | ) | ||||
| Unrealized loss (gain) on foreign exchange revaluation of foreign denominated monetary assets and liabilities | 282 | (283 | ) | 459 | (334 | ) | ||||
| Acquisition and other costs1 | 802 | 127 | 1,043 | 509 | ||||||
| Adjusted EBITDA | $ | 11,188 | $ | 10,374 | $ | 21,567 | $ | 16,711 | ||
| 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. Expenses include severance or transitional costs associated with department, operational or overall company restructuring efforts, including geographic alignments. | ||||||||||
This release includes forward-looking statements as that term is defined in the U.S. Private Securities Litigation Reform Act of 1995 including statements regarding our expectations regarding our future financial results and, including, without limitation, our expectation regarding our ability to realize synergies from the Enom acquisition and our expectation for growth of Ting Internet. 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. Information about other potential factors that could affect Tucows’ business, results of operations and financial condition is included in the Risk Factors sections of Tucows’ filings with the Securities and Exchange Commission. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. All forward-looking statements are based on information available to Tucows as of the date they are made. Tucows assumes no obligation to update any forward-looking statements, except as may be required by law.
Tucows, Ting, OpenSRS, Enom and Hover are registered trademarks of Tucows Inc. or its subsidiaries.
Contact:
Lawrence Chamberlain
Loderock Advisors
(416) 519-4196
[email protected]