Previous Close | $30.16 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Tucows Inc. operates as a diversified internet services provider, structured across three core segments: Fiber Internet Services, Mobile Services, and Domain Services. The Fiber Internet Services segment delivers high-speed broadband primarily through its Ting brand, targeting residential and small business customers, while also offering billing solutions to smaller ISPs. The Mobile Services segment provides retail telephony and a SaaS-based Mobile Services Enabler platform, enabling network access and billing for telecom operators. The Domain Services segment, under brands like OpenSRS and Hover, offers wholesale and retail domain registration alongside value-added services such as hosted email and security solutions. Positioned in the competitive software infrastructure sector, Tucows differentiates itself through a vertically integrated approach, combining network ownership with scalable digital services. Its market position is bolstered by recurring revenue streams from domain registrations and subscription-based internet services, though it faces stiff competition from larger telecom and cloud service providers. The company’s focus on niche markets, such as small ISPs and domain investors, provides a defensible but growth-constrained niche.
Tucows reported revenue of CAD 362.3 million for the period, but net losses widened to CAD 109.9 million, reflecting operational challenges and high capital intensity. Negative operating cash flow (CAD 19.7 million) and significant capex (CAD 56.5 million) suggest aggressive infrastructure investments, particularly in fiber expansion, which may pressure short-term profitability. The diluted EPS of CAD -10.02 underscores these headwinds.
The company’s negative earnings and cash flow highlight inefficiencies in its capital deployment, likely tied to its fiber buildout and mobile platform development. With a capital-intensive model, Tucows’ ability to scale profitably hinges on achieving higher utilization rates in its fiber networks and stabilizing its Mobile Services Enabler platform’s margins.
Tucows holds CAD 56.9 million in cash against total debt of CAD 513.1 million, indicating leveraged positioning. The debt load, coupled with negative cash flow, raises liquidity concerns, though its asset-light domain segment may provide stability. Investors should monitor debt covenants and the timing of fiber rollout ROI.
Growth is driven by fiber expansion and mobile SaaS adoption, but profitability remains elusive. The company does not pay dividends, reinvesting cash flows into infrastructure. Long-term trends favor broadband demand, but execution risks persist.
At a market cap of CAD 283 million, the stock trades at a discount to peers, reflecting skepticism over turnaround prospects. The beta of 0.8 suggests moderate volatility relative to the market, aligning with its mixed growth-risk profile.
Tucows’ ownership of fiber assets and domain services provides diversification, but execution in competitive markets is critical. The outlook depends on achieving scale in fiber and stabilizing mobile SaaS margins, with 2024 likely a transitional year.
Company filings, TSX disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |