XNASTCX
Market cap175mUSD
Dec 24, Last price
15.96USD
1D
1.85%
1Q
-22.03%
Jan 2017
-54.72%
Name
Tucows Inc
Chart & Performance
Profile
Tucows Inc. provides network access, domain name registration, email, mobile telephony, and other Internet services in Canada, the United States, and Europe. It operates through three segments: Fiber Internet Services, Mobile Services, and Domain Services. The Fiber Internet Services segment provides fixed high-speed Internet access services to individuals and small businesses primarily through the Ting website, and other billing solutions to small internet service providers. The Mobile Services segment offers mobile phones and retail telephony services; and professional services, including implementation, training, consulting, and software development and modification services, as well as operates Mobile Services Enabler platform that provides network access, provisioning, and billing services. The Domain Services segment provides wholesale and retail domain name registration services; portfolio services; and value-added services, such as hosted email, Internet security services, Internet hosting, WHOIS privacy, publishing tools, and other value-added services for end-users under the OpenSRS, eNom, Ascio, and Hover brands. The company was formerly known as Infonautics, Inc. and changed its name to Tucows Inc. in August 2001. Tucows Inc. was incorporated in 1992 and is headquartered in Toronto, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 339,337 5.67% | 321,142 5.52% | 304,337 -2.21% | |||||||
Cost of revenue | 332,312 | 341,863 | 302,195 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,025 | (20,721) | 2,142 | |||||||
NOPBT Margin | 2.07% | 0.70% | ||||||||
Operating Taxes | (6,873) | (217) | 3,906 | |||||||
Tax Rate | 182.35% | |||||||||
NOPAT | 13,898 | (20,504) | (1,764) | |||||||
Net income | (96,197) 248.91% | (27,571) -919.59% | 3,364 -41.75% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (10,718) | 1,096 | 4,431 | |||||||
BB yield | 3.65% | -0.30% | -0.49% | |||||||
Debt | ||||||||||
Debt current | 10,794 | 4,642 | 3,150 | |||||||
Long-term debt | 586,546 | 268,448 | 217,604 | |||||||
Deferred revenue | 21,350 | 22,237 | 23,677 | |||||||
Other long-term liabilities | 2,966 | 90,576 | 1,974 | |||||||
Net debt | 502,641 | 247,582 | 209,637 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,771) | 19,876 | 29,637 | |||||||
CAPEX | (92,055) | (137,492) | (73,949) | |||||||
Cash from investing activities | (92,583) | (137,492) | (101,978) | |||||||
Cash from financing activities | 178,836 | 132,007 | 73,135 | |||||||
FCF | (62,385) | (144,684) | (59,648) | |||||||
Balance | ||||||||||
Cash | 92,687 | 23,496 | 9,105 | |||||||
Long term investments | 2,012 | 2,012 | 2,012 | |||||||
Excess cash | 77,732 | 9,451 | ||||||||
Stockholders' equity | (4,197) | 88,551 | 112,328 | |||||||
Invested Capital | 612,076 | 453,781 | 346,392 | |||||||
ROIC | 2.61% | |||||||||
ROCE | 1.16% | 0.58% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 10,864 | 10,769 | 10,817 | |||||||
Price | 27.00 -20.40% | 33.92 -59.53% | 83.82 13.44% | |||||||
Market cap | 293,330 -19.70% | 365,294 -59.71% | 906,720 14.77% | |||||||
EV | 795,971 | 612,876 | 1,116,357 | |||||||
EBITDA | 54,285 | 18,860 | 30,135 | |||||||
EV/EBITDA | 14.66 | 32.50 | 37.05 | |||||||
Interest | 41,771 | 14,456 | 4,617 | |||||||
Interest/NOPBT | 594.60% | 215.55% |