TORONTO, May 10 /CNW/ – Tucows Inc. (AMEX:TCX, TSX:TC), a leading provider of Internet services to web hosting companies, ISPs and other service providers worldwide, today reported its financial results for the first
quarter of fiscal 2007, ended March 31, 2007.
- A 16% year-over-year increase in net revenue to a record $17.8 million
- A 62% year-over-year increase in adjusted net income to a record $2.4 million
- Net income of $0.7 million
- Cash flow from operating activities of $1.2 million
- A 17% year-over-year increase in deferred revenue to a record $48.0 million.
“The first quarter of 2007 was highlighted by another solid financial performance,” said Elliot Noss, President and Chief Executive Officer, Tucows Inc. “We continue to grow our business by using our wholesale channel to deliver Internet services like domain names and email that are critical to our service provider customers. As our business scales, the leverage in our business becomes more and more apparent. We expect to see continued growth as we move forward.”
“The first quarter puts us on track to meet our announced target of $10-12 million in cash flow from operations for 2007,” said Noss. “We continue to expect domain registration revenue to grow in the low double digits and remaining revenue to grow at higher rates. We expect that operating expenses will only increase at about half the rate of gross profit.”
Summary Financial Results
(Numbers in Thousands of US Dollars, Except Per Share Data)
|
Three Months Ended
March 31, 2007 |
Three Months Ended
March 31, 2006 |
| Net Revenue |
17,771 |
15,287 |
| EBITDA |
1,971 |
434 |
| Adjusted Net Income |
2,442 |
1,506 |
| Net Income |
750 |
(157) |
| Net Income/Share |
0.01 |
0.00 |
| Cash Flow from Operations |
1,165 |
1,834 |
Cash, short-term investments and restricted cash at the end of the first quarter of fiscal 2007 was $6.6 million compared to $7.3 million at the end of the fourth quarter of fiscal 2006 and $11.8 million at the end of the first quarter of fiscal 2006. The decrease compared to the end of the fourth quarter of fiscal 2006 is primarily the result of the use of $1.3 million for the repurchase of the Company’s shares under its previously announced stock buyback program and the use of $1.2 million to purchase hardware to support the hosted email services business, which were partially offset by the generation of cash flow from operations of $1.2 million during the first quarter of fiscal 2007.
Net revenue for the first quarter of fiscal 2007 increased 16% to $17.8 million from $15.3 million for the first quarter of fiscal 2006. The increase was the result of growth across all areas of the business.
|
Revenue |
Cost of Revenue (excluding Network costs) |
|
Three Months Ended
March 31, 2007 |
Three Months Ended
March 31, 2006 |
Three Months Ended March 31, 2007 |
Three Months Ended March 31, 2006 |
| Domain Names, Excluding Domain Direct |
11,901 |
10,667 |
8,782 |
7,675 |
| Other Internet Services, Including Domain Direct |
4,400 |
3,776 |
1,015 |
932 |
| Sale of Domain Names |
82 |
- |
- |
- |
| Advertising and Other Revenue |
1,388 |
844 |
52 |
- |
| Total |
17,771 |
15,287 |
9,849 |
8,607 |
Adjusted net income for the first quarter of fiscal 2007 increased to $2.4 million from $1.5 million for the corresponding quarter of last year. Net income for the first quarter of fiscal 2007 was $0.7 million, or $0.01 per share, compared with a net loss of $0.2 million, or $0.00 per share, for the first quarter of fiscal 2006. Included in net income and adjusted net income for the first quarter of fiscal 2007 is a gain on foreign exchange of $51,000 compared with a loss on foreign exchange of $88,000 for the corresponding quarter of fiscal 2006.
Deferred revenue at the end the first quarter of fiscal 2007 was $48.0 million, an increase of 17% from $41.1 million at the end of the first quarter of fiscal 2006 and an increase of 6% from $45.1 million at the end of the fourth quarter of fiscal 2006.
This release may contain forward-looking statements, relating to the Company’s operations or to the environment in which it operates, which are based on Tucows Inc.’s operations, estimates, forecasts and projections. These statements are not guarantees of future performance and are subject to important risks, uncertainties and assumptions concerning future conditions that may ultimately prove to be inaccurate or differ materially from actual future events or results. A number of important factors could cause actual outcomes and results to differ materially from those expressed in these forward-looking statements. Consequently, investors should not place undue reliance on these forward-looking statements, which are based on Tucows Inc.’s current expectations, estimates, projections, beliefs and assumptions. These forward-looking statements speak only as of the date of this presentation and are based upon the information available to Tucows Inc. at this time. Tucows Inc. disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Conference Call
Tucows will host a conference call today, Thursday, May 10, 2007, at 5:00 p.m. (ET) to discuss the Company’s first quarter fiscal 2007 results. To access the conference call via the Internet go to http://tucowsinc.com, and click on “Investor Relations.”
For those unable to join the conference call at the scheduled time, it will be archived for replay both by telephone and via the Internet beginning approximately one hour following completion of the call. To access the archived conference call by telephone, dial 1-877-289-8525 or 416-640-1917 and enter the pass code 21228036 followed by the pound key. The telephone replay will be available until Thursday, May 17, 2007, at midnight. To access the archived conference call via the Internet, go to http://tucowsinc.com and click on “Investor Relations.‚Äù
About Tucows
Tucows Inc. (AMEX:TCX, TSX:TC) provides Internet services and download libraries through a global distribution network of over 7,000 service providers. This distribution network primarily consists of web hosting companies, ISPs (Internet Service Providers) and other Internet related service companies. These companies use Tucows’ provisioned services to offer solutions to their customers: enterprises, small and medium businesses and consumers. Tucows is an accredited registrar with ICANN (the Internet Corporation for Assigned Names and Numbers) and earns most of its revenue from domain name registration services plus hosted email, spam and virus protection, Blogware, website building tools, the Platypus Billing System and digital certificates. For more information, please visit: www.tucowsinc.com
Contact:
Leona Hobbs
Director, Communications
Tucows Inc.
416-538-5450
ir@tucows.com
TUCOWS is a registered trademark of Tucows Inc. or its subsidiaries. All other trademarks and service marks are the properties of their respective owners.
Consolidated Balance Sheets
Consolidated Statements of Operations
Reconciliation of EBITDA and Adjusted EBITDA
Consolidated Statements of Cash Flows
Tucows Inc.
Consolidated Balance Sheets
(Dollar amounts in U.S. dollars)
(unaudited)
|
|
|
March 31 ,
2007
 |
|
December 31,
2006
 |
|
|
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
| Current assets: |
|
|
|
|
| Cash and cash equivalents |
$ |
$5,819,984 |
$ |
$6,256,392 |
| Restricted cash |
|
767,785 |
|
1,019,423 |
| Accounts receivable |
|
3,822,620 |
|
2,969,997 |
| Prepaid expenses and deposits |
|
3,121,863 |
|
2,394,627 |
| Prepaid domain name registry and other Internet services fees, current portion |
|
23,708,449 |
|
22,168,558 |
| Deferred tax asset, current portion |
|
1,000,000
 |
|
1,000,000
 |
| Total current assets |
|
38,240,701 |
|
35,808,997 |
|
|
|
|
|
| Prepaid domain name registry and other Internet services fees, long-term portion |
|
9,952,103 |
|
9,511,341 |
| Property and equipment |
|
6,740,768 |
|
5,647,532 |
| Deferred tax asset, long-term portion |
|
2,000,000 |
|
2,000,000 |
| Intangible assets |
|
18,286,331 |
|
18,554,436 |
| Goodwill |
|
12,184,867 |
|
12,094,817 |
| Investment |
|
353,737 |
|
353,737 |
| Cash held in escrow |
|
-
 |
|
694,579
 |
| Total assets |
$ |
87,758,507
 |
$ |
84,665,439
 |
|
|
|
|
|
|
|
|
|
|
| Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
| Accounts payable |
$ |
3,221,473 |
$ |
2,867,814 |
| Accrued liabilities |
|
2,999,362 |
|
2,567,012 |
| Customer deposits |
|
2,968,995 |
|
3,144,119 |
| Deferred revenue, current portion |
|
33,787,876 |
|
31,658,081 |
| Accreditation fees payable, current portion |
|
841,928
|
|
847,325
|
| Total current liabilities |
|
43,819,634 |
|
41,084,351 |
|
|
|
|
|
| Deferred revenue, long-term portion |
|
14,245,655 |
|
13,478,525 |
| Accreditation fees payable, long-term portion |
|
168,677 |
|
163,988 |
| Promissory note payable |
|
6,000,000 |
|
6,000,000
|
| Deferred tax liability |
|
5,396,000 |
|
5,396,000
|
|
|
|
|
|
| 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; 74,713,234 shares issued and outstanding at March 31, 2007 and 75,978,502 shares issued and outstanding at December 31, 2006 |
|
15,282,470 |
|
15,395,381 |
| Additional paid-in capital |
|
49,309,088 |
|
50,359,906 |
| Deficit |
|
(46,463,017)
 |
|
(47,212,712)
 |
| Total stockholders’ equity |
|
18,128,541
 |
|
18,542,575
 |
| Total liabilities and stockholders’ equity |
$ |
87,758,507
 |
$ |
84,665,439
 |
|
|
|
|
|
|
|
|
|
|
Tucows Inc.
Consolidated Statements of Operations
(Dollar amounts in U.S. dollars)
(unaudited)
|
| |
Three months ended
March 31, |
| |
2007
 |
2006
 |
| |
|
|
|
|
| Net revenues |
$ |
17,771,217 |
$ |
15,287,120 |
| |
|
|
|
|
| Cost of revenues: |
|
|
|
|
| Cost of revenues (*) |
|
11,232,789 |
|
9,927,854 |
| Depreciation of property and equipment |
|
809,666 |
|
524,919 |
| Amortization of intangible assets |
|
63,532
 |
|
38,540
 |
| Total cost of revenues |
|
12,105,987
 |
|
10,491,313
 |
| |
|
|
|
|
| Gross profit |
|
5,665,230 |
|
4,795,807 |
| |
|
|
|
|
| Operating expenses: |
|
|
|
|
| Sales and marketing (*) |
|
1,344,444 |
|
1,459,156 |
| Technical operations and development (*) |
|
1,812,279 |
|
2,320,716 |
| General and administrative (*) |
|
1,498,769 |
|
1,619,053 |
| Depreciation of property and equipment |
|
61,524 |
|
37,050 |
| Amortization of intangible assets |
|
233,301
 |
|
93,293
 |
| Total operating expenses |
|
4,950,317
 |
|
5,529,268
 |
| |
|
|
|
|
| Income (loss) from operations |
|
714,913 |
|
(733,461) |
| |
|
|
|
|
| Other income (expenses): |
|
|
|
|
| Interest income (expenses), net |
|
(41,649) |
|
102,891 |
| Other income |
|
88,431
 |
|
473,606
 |
| Total other income |
|
46,782
 |
|
576,497
 |
| |
|
|
|
|
| Income before provision for income taxes |
|
761,695 |
|
(156,964) |
| |
|
|
|
|
| Provision for income taxes |
|
12,000 |
|
- |
| |
|
 |
|
 |
| Net income (loss) for the period |
$ |
749,695
 |
$ |
(156,964)
 |
| |
|
|
|
|
| |
|
|
|
|
| Basic earnings per share |
$ |
0.01
 |
$ |
(0.00)
 |
| |
|
|
|
|
| Shares used in computing basic earnings per common share |
|
75,459,822
 |
|
71,980,393
 |
| |
|
|
|
|
| Diluted earnings per share |
$ |
0.01
 |
$ |
(0.00)
 |
| |
|
|
|
|
| Shares used in computing diluted earnings per common share |
|
77,959,165
 |
|
71,980,393
 |
| |
|
|
|
|
| |
|
|
|
|
| (*) Stock-based compensation has been included in operating expenses as follows: |
|
|
|
|
| Cost of revenues |
$ |
2,500 |
$ |
2,400
|
| Sales and marketing |
$ |
14,200 |
$ |
17,400 |
| Technical operations and development |
$ |
20,100 |
$ |
23,700 |
| General and administrative |
$ |
25,900 |
$ |
26,700 |
| |
|
|
|
|
| |
|
|
|
|
|
Tucows Inc.
Reconciliation of EBITDA and Adjusted EBITDA
(Dollar amounts in U.S. dollars)
(unaudited)
|
|
Three months ended
March 31, |
|
2007
 |
2006
 |
|
|
|
|
|
| Net income (loss) for the period |
$ |
749,695 |
$ |
(156,964) |
| Depreciation of property and equipment |
|
871,190 |
|
561,969 |
| Amortization of intangible assets |
|
296,833 |
|
131,833 |
| Interest income(expense), net |
|
41,649 |
|
(102,891)
|
| Provision for income taxes |
|
12,000
 |
|
-
 |
| EBITDA |
|
1,971,367
 |
|
433,947
 |
|
|
|
|
|
| Adjustments to EBITDA (1) |
|
|
|
|
| Change in prepaid fees for domain name registry and other Internet services fees |
|
(1,980,653) |
|
(2,313,048) |
| Change in deferred revenue |
|
2,896,925 |
|
3,044,520 |
| Dividend income |
|
(88,431) |
|
- |
| Transitional costs |
|
- |
|
814,263 |
| Other income |
|
- |
|
(473,606) |
| Reversal of contingencies |
|
(357,500)
 |
|
-
 |
| Subtotal Adjustments to EBITDA |
|
470,341
 |
|
1,072,129
 |
|
|
|
|
|
| Adjusted Net Income |
$ |
2,441,708
|
$ |
1,506,076
|
|
|
|
|
|
| (1) Adjustments to EBITDA |
|
|
|
|
| We define Adjusted EBITDA as net income adjusted for depreciation, amortization, interest, taxes and further adjusted for certain cash and non-cash charges. For the three months ended March 31, 2006, we incurred $814,263 of transitional costs in connection with our acquisition of the Hosted Messaging assets of Critical Path. In addition, during the three months ended March 31, 2006, we received $473,606 in connection with settlements related to patents we acquired in the merger with Infonautics in 2001. The net amount of cash we collected for domain registrations and other Internet services paid for the full term at the time of activation and deferred, amounted to $916,272 for the three months ended March 31, 2007 compared to $2,896,925 for the three months ended March 31, 2006.
|
Tucows Inc.
Consolidated Statements of Cash Flows
(Dollar amounts in U.S. dollars)
(unaudited)
|
| |
Three months ended
March 31, |
| |
2007
 |
2006
 |
| Cash provided by (used in): |
|
|
|
|
| Operating activities: |
|
|
|
|
| Net income(loss) for the period |
$ |
749,695 |
$ |
(156,964) |
| Items not involving cash: |
|
|
|
|
| Depreciation of property and equipment |
|
871,190 |
|
561,969 |
| Amortization of intangible assets |
|
296,833 |
|
131,833 |
| Unrealized change in the fair value of forward exchange contracts |
|
(216,789) |
|
182,944 |
| Stock-based compensation |
|
62,700 |
|
70,200 |
| Change in non-cash operating working capital: |
|
|
|
|
| Interest receivable |
|
- |
|
37,594 |
| Accounts receivable |
|
(852,623) |
|
(1,827,642)
|
| Prepaid expenses and deposits |
|
(727,236) |
|
3,413 |
| Prepaid fees for domain name registry and other Internet services fees |
|
(1,980,653) |
|
(2,313,048) |
| Accounts payable |
|
(408,137) |
|
492,667 |
| Accrued liabilities |
|
649,139 |
|
1,327,080 |
| Customer deposits |
|
(175,124) |
|
147,834 |
| Deferred revenue |
|
2,896,925
|
|
3,044,520 |
| Accreditation fees payable |
|
(708)
 |
|
131,264
 |
| Cash (used in) provided by operating activities |
|
1,165,212
 |
|
1,833,664
 |
| |
|
|
|
|
| Financing activities: |
|
|
|
|
| Proceeds received on exercise of stock options |
|
101,071 |
|
28,009 |
| Purchase of Shares |
|
(1,327,500)
 |
|
-
 |
| Cash (used in) provided by financing activities |
|
(1,226,429)
 |
|
28,009 s
 |
| |
|
|
|
|
| Investing activities: |
|
|
|
|
| Cost of domains acquired |
|
(28,728) |
|
- |
| Additions to property and equipment |
|
(1,202,630) |
|
(886,279) |
| Decrease in investment in short-term investments |
|
- |
|
1,699,569 |
| Decrease (increase) in restricted cash – being margin security against forward exchange contracts |
|
251,638 |
|
(552,500) |
| Acquisition of Hosted Messaging Assets, net of cash acquired |
|
(90,050) |
|
(6,583,454) |
| (Increase) decrease in cash held in escrow |
|
694,579
 |
|
(1,766,504)
 |
| Cash used in investing activities |
|
(375,191)
 |
|
(8,089,168)
 |
| |
|
|
|
|
| Decrease in cash and cash equivalents |
|
(436,408) |
|
(6,227,495) |
| Cash and cash equivalents, beginning of period |
|
6,256,392
 |
|
17,348,088
 |
| Cash and cash equivalents, end of period |
$ |
5,819,984
 |
$ |
11,120,593
 |
| |
|
|
|
|
| Supplemental cash flow information:
|
|
|
|
|
| Interest paid
|
$ |
105,000
|
$ |
- |
| Non-cash investing activity |
|
|
|
|
| Capital assets acquired during the period not yet paid for |
|
1,146,066 |
|
- |
| Dividend receivable |
|
88,431 |
|
- |