XML 42 R27.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment
12 Months Ended
Dec. 31, 2024
Segment  
Segment

19. Segments

 

The Company has two reportable operating segments, which consist of cloud telecommunications services and software solutions and uses segment income/(loss) from operations to assess performance against forecasted results and allocate resources to its segments. Segment income/(loss) from operations is determined on the same basis as consolidated income/(loss) from operations presented in the Company’s consolidated statements of operations. The cloud telecommunications services segment generates revenue from selling cloud telecommunication services, products, and other internet services. The software solutions segment generates revenue from selling perpetual software licenses and software subscriptions, subscription maintenance and support, and professional services.

 

Our chief operating decision maker (CODM) is our Chief Executive Officer, Jeffrey G. Korn.  The CODM uses segment income/(loss) from operations before income taxes for purposes of allocating resources and evaluating financial performance predominantly in the annual budget and forecasting process. The CODM considers budget-to-actual variances on a quarterly basis using the segment income/(loss) before taxes measure when making decisions about allocating capital and personnel to the segments. The CODM does not review assets in evaluating the results of the operating segments, and therefore, such information is not presented. Segment revenue, significant segment expenses, income/(loss) from operations, other income/(expense) and income/(loss) before income tax for the years ended December 31, 2024 and 2023 are as follows (in thousands):

 

Year Ended December 31, 2024

 

Cloud

 

 

Software

 

 

 

 

(In thousands)

 

Telecommunications

 

 

Solutions

 

 

Total

 

 

 

Segment

 

 

Segment

 

 

Consolidated

 

Service revenue

 

$31,849

 

 

$-

 

 

$31,849

 

Software solutions revenue

 

 

-

 

 

 

23,374

 

 

 

23,374

 

Product revenue

 

 

5,615

 

 

 

-

 

 

 

5,615

 

Consolidated revenue

 

 

37,464

 

 

 

23,374

 

 

 

60,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: significant and other segment expenses

 

 

 

 

 

 

 

 

 

 

 

 

Employee expenses

 

 

16,173

 

 

 

11,038

 

 

 

27,211

 

Commissions

 

 

5,151

 

 

 

996

 

 

 

6,147

 

Contractor expense

 

 

1,722

 

 

 

1,674

 

 

 

3,396

 

Depreciation and amortization

 

 

1,402

 

 

 

1,928

 

 

 

3,330

 

Other segment items(1)

 

 

12,762

 

 

 

6,168

 

 

 

18,930

 

Total operating expense

 

 

37,210

 

 

 

21,804

 

 

 

59,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment income/(loss) from operations

 

 

254

 

 

 

1,570

 

 

 

1,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: other segment income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

191

 

 

 

-

 

 

 

191

 

Interest expense

 

 

(42)

 

 

-

 

 

 

(42)

Other income/(expense)

 

 

10

 

 

 

(94)

 

 

(84)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(loss) before income tax

 

$413

 

 

$1,476

 

 

$1,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit/(provision)

 

 

 

 

 

 

 

 

 

 

(212)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

 

 

 

 

 

 

 

 

$1,677

 

______________________

(1)

Other segment items primarily includes third-party telecommunication charges, cost of product revenue, software costs, data center costs, and other overhead expenses.

Year Ended December 31, 2023

 

Cloud

 

 

Software

 

 

 

 

(In thousands)

 

Telecommunications

 

 

Solutions

 

 

Total

 

 

 

Segment

 

 

Segment

 

 

Consolidated

 

Service revenue

 

$29,668

 

 

$-

 

 

$29,668

 

Software solutions revenue

 

 

-

 

 

 

18,047

 

 

 

18,047

 

Product revenue

 

 

5,484

 

 

 

-

 

 

 

5,484

 

Consolidated revenue

 

 

35,152

 

 

 

18,047

 

 

 

53,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: significant and other segment expenses

 

 

 

 

 

 

 

 

 

 

 

 

Employee expenses

 

 

17,301

 

 

 

9,509

 

 

 

26,810

 

Commissions

 

 

3,950

 

 

 

560

 

 

 

4,510

 

Contractor expense

 

 

1,462

 

 

 

1,661

 

 

 

3,123

 

Depreciation and amortization

 

 

1,553

 

 

 

2,020

 

 

 

3,573

 

Other segment items(1)

 

 

12,369

 

 

 

4,503

 

 

 

16,872

 

Total operating expense

 

 

36,635

 

 

 

18,253

 

 

 

54,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment income/(loss) from operations

 

 

(1,483)

 

 

(206)

 

 

(1,689)

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: other segment income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

2

 

 

 

-

 

 

 

2

 

Interest expense

 

 

(115)

 

 

-

 

 

 

(115)

Gain on sale of property and equipment

 

 

1,459

 

 

 

-

 

 

 

1,459

 

Other income/(expense)

 

 

13

 

 

 

66

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(loss) before income tax

 

$(124)

 

$(140)

 

$(264)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit/(provision)

 

 

 

 

 

 

 

 

 

 

(98)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

 

 

 

 

 

 

 

 

$(362)

______________________

(1)

Other segment items primarily includes third-party telecommunication charges, cost of product revenue, software costs, data center costs, and other overhead expenses.

 

The Company operates in two geographic areas, the United States and international. Revenue by geography is based on the location of the customer from which the revenue is earned. Revenue by geographic location is as follows (in thousands):

 

 

 

Year Ended

 

 

 

2024

 

 

2023

 

United States

 

$57,318

 

 

$50,662

 

International

 

 

3,520

 

 

 

2,537

 

Total revenue

 

$60,838

 

 

$53,199