Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsLatest reported annual revenue changed -5.8% from the prior reported annual observation.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Revenue contracted
Latest reported annual revenue changed -5.8% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Free cash flow was negative
Latest reported free cash flow was -$198M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
- Shareholders' equity was non-positive
Debt/equity is shown as not meaningful rather than as a negative leverage ratio.
Why this surfaced
Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2025-12-31.
- 2 filing risk checks flagged
Flagged areas: Solvency & liquidity.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Operating margin improved
Operating margin changed +8.7 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- On Net Services$532M54.5%-2.4% yoy
- Off Net Services$397M40.7%-12.5% yoy
- Wavelength Services$38.5M3.9%+100.3% yoy
- Non Core Services$8.33M0.9%-54.1% yoy
Members sum to the consolidated $976M for this period.
- North America$820M84.0%-7.7% yoy
- Europe$122M12.5%+5.1% yoy
- Oceania$24.8M2.5%+6.5% yoy
- South America$8.81M0.9%+9.8% yoy
- Africa$588K0.1%-8.4% yoy
Members sum to the consolidated $976M for this period.
- On Net Services$136M56.7%+4.6% yoy
- Off Net Services$89M37.2%-17.0% yoy
- Wavelength Services$13.6M5.7%+90.8% yoy
- Non Core Services$1.01M0.4%-66.6% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,104 US-listed filers · 130 in Communication| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $976M | 55thof 3,301 middle third | 48thof 124 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | -5.8% | 17thof 3,135 bottom third | 20thof 119 bottom third |
Operating margin operating income ÷ revenue | -10.4% | 31stof 2,819 bottom third | 32ndof 117 bottom third |
Net margin net income ÷ revenue | -18.7% | 25thof 3,263 bottom third | 28thof 122 bottom third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | -20.3% | 20thof 2,679 bottom third | 15thof 105 bottom third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 33 days | 70thof 2,398 top third | 58thof 107 middle third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -5.5% | 56thof 3,291 middle third | 38thof 97 middle third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 2.5% | 55thof 2,805 middle third | 40thof 78 middle third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 5 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Interest expense InterestExpense | fiscal year 2022-12-31 | $67.6M 10-K 2023-02-24 | $111M 10-K 2025-02-28 | +63.8% | first · latest · 3 filings carry it |
| Interest expense InterestExpense | quarter 2022-03-31 | $35.4M 10-Q 2022-05-05 | $14.2M 10-Q 2023-05-05 | -60.0% | first · latest |
| Interest expense InterestExpense | quarter 2021-09-30 | $17.3M 10-Q 2021-11-04 | $14.3M 10-Q 2022-11-04 | -17.7% | first · latest |
| Interest expense InterestExpense | fiscal year 2021-12-31 | $67.1M 10-K 2022-02-25 | $58.1M 10-K 2024-02-29 | -13.4% | first · latest · 3 filings carry it |
| Interest expense InterestExpense | fiscal year 2023-12-31 | $107M 10-K 2024-02-29 | $93.3M 10-K 2025-02-28 | -12.6% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 3,289 characters as filed
6. Commitments and contingencies Current and potential litigation In accordance with the accounting guidance for contingencies, the Company accrues its estimate of a contingent liability when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. Where it is probable that a liability has been incurred and there is a range of expected loss for which no amount in the range is more likely than any other amount, the Company accrues at the low end of the range. The Company reviews its accruals at least quarterly and adjusts them to reflect the impact of negotiations, settlements, rulings, advice of legal counsel, and other information and events pertaining to a particular matter. The Company has taken certain positions related to its obligations for leased circuits for which it is reasonably possible to result in a loss of up to $4.5 million in excess of the amount accrued at December 31, 2025. In the ordinary course of business, the Company is involved in other legal activities and claims. Because such matters are subject to many uncertainties and the outcomes are not predictable with assurance, the liability related to these legal actions and claims cannot be determined with certainty. Management does not believe that such claims and actions will have a material impact on the Companys financial condition or results of operations. Judgment is required in estimating the ultimate outcome of any dispute resolution process, as w …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Share-based compensation · 6,026 characters as filed
8. Stock option and award plan: Incentive award plan The Company grants restricted stock and options for common stock under its award plan, as amended (the Award Plan). Stock options granted under the Award Plan generally vest over a four-year period and have a term of ten years. Grants of shares of restricted stock granted under the Award Plan generally vest over periods ranging from three to four years. Compensation expense for all awards is recognized on a straight-line basis over the service period. Awards with graded vesting terms that are subject only to service conditions are recognized on a straight-line basis. Certain option and share grants provide for accelerated vesting if there is a change in control, as defined. For grants of restricted stock, when an employee terminates prior to full vesting the employee retains their vested shares, and the employees unvested shares are returned to the Award Plan. For grants of options for common stock, when an employee terminates prior to full vesting, the employee may elect to exercise their vested options for a period of ninety days, and any unvested options are returned to the Award Plan. Shares issued to satisfy awards are provided from the Companys authorized shares. The vesting of certain shares granted to the Companys executives is subject to certain performance conditions determined by the Companys Board of Directors. The vesting of certain shares granted to the Companys CEO is subject to the total shareholder return o …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Income taxes · 7,089 characters as filed
5. Income taxes: The components of (loss) income before income taxes consist of the following (in thousands): Years Ended December 31, 2025 2024 2023 Domestic $ (244,571) $ (257,523) $ 1,217,084 Foreign (394) (2,126) 2,393 Total (loss) income before income taxes $ (244,965) $ (259,649) $ 1,219,477 The income tax benefit (expense) is comprised of the following (in thousands): Years Ended December 31, 2025 2024 2023 Current: Federal $ $ $ (3,638) State (1,161) 4,620 (11,868) Foreign (649) (351) (203) Deferred: Federal 47,887 54,859 53,393 State 17,894 (3,143) 16,086 Foreign (1,180) (410) 194 Total income tax benefit (expense) $ 62,791 $ 55,575 $ 53,964 Our consolidated temporary differences comprising our net deferred tax assets are as follows (in thousands): December 31, 2025 2024 Deferred Tax Assets: Net operating loss carry-forwards $ 290,219 $ 236,346 Interest expense limitation 86,577 66,386 Accrued liabilities and other 550 8,584 Operating leases 87,029 98,261 Total gross deferred tax assets 464,375 409,577 Valuation allowance (148,055) (131,773) 316,320 277,804 Deferred Tax Liabilities: Property & equipment 298,991 308,254 Intangibles 116,087 113,596 Deferred consideration IP Transit Services Agreement 43,261 63,070 Investment in foreign subsidiaries 107,267 95,974 Right-of-use assets 84,008 95,176 Gross deferred tax liabilities 649,614 676,070 Net deferred tax liabilities $ 333,294 $ 398,266 The acquisition of Sprint was an asset acquisition for U.S. federal income …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
Long-term debt · 42,335 characters as filed
4. Long-term debt: As of December 31, 2025, the Company had the following long-term debt obligations outstanding; $600.0 million aggregate principal amount of 2032 Notes, $300.0 million aggregate principal amount of 2027 Mirror Notes, $450.0 million aggregate principal amount of 2027 Notes, $206.0 million aggregate principal amount of secured IPv4 notes issued in May 2024 (the Existing IPv4 Notes) and $174.4 million aggregate principal amount of secured IPv4 notes issued in April 2025 (the New IPv4 Notes and, together with the Existing IPv4 Notes, the IPv4 Notes). o The 2032 Notes were issued in June 2025, are due on July 1, 2032, and bear interest at a rate of 6.50% per year. Interest on the 2032 Notes is paid semi-annually on January 1 and July 1 of each year beginning on January 1, 2026. The 2032 Notes were issued in connection with the redemption of the Companys $500.0 million 3.50% Senior Secured Notes due to mature in May 2026 (the 2026 Notes), that were due on May 1, 2026, and bore interest at a rate of 3.50% per year. o The Existing IPv4 Notes were issued for an aggregate principal amount of $206.0 million and bear interest at a rate of 7.924% , with an anticipated term ending in May 2029 (such anticipated repayment date, the ARD). o The New IPv4 Notes were issued for an aggregate principal amount of $174.4 million and bear interest at a rate of 6.646% , with an ARD of April 2030. Interest on the IPv4 Notes is paid monthly. o The 2027 Mirror Notes were issued for an a …
LongTermDebtTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 2,093 characters as filed
Recently Adopted Accounting Standards In December 2023, the FASB issued Accounting Standards Update (ASU) No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , (ASU 2023-09) which requires a public business entity to disclose, on an annual basis, a tabular rate reconciliation disaggregated into specified categories with certain reconciling items further broken out by nature and jurisdiction to the extent those items exceed a specified threshold as defined within the standard. In addition, all entities are required to disclose income taxes paid, net of refunds received disaggregated by federal, state/local, and foreign and by jurisdiction if the amount is at least 5% of total income tax payments, net of refunds received. The amendments in ASU 2023-09 are effective for public business entities for annual periods beginning after December 15, 2024. The Company adopted ASU 2023-09 prospectively for the year ended December 31, 2025, which affects only the Companys disclosures and does not impact its results of operations or financial condition. Accounting Standards Not Yet Adopted In November 2024, the FASB issued ASU No. 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40) Disaggregation of Income Statement Expenses , (ASU 2024-03), which requires a public business entity to disclose additional information about specific expense categories in the notes to financial statements on an annual and in …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Related parties · 3,058 characters as filed
9. Related party transactions: The Audit Committee of the Companys Board of Directors (the Audit Committee) reviews and approves all transactions with related parties. The Companys headquarters is located in an office building owned by Sodium LLC whose owner is the Companys Chief Executive Officer and Chairman, David Schaeffer. The fixed annual rent for the headquarters building is $1.0 million per year plus an allocation of taxes and utilities. The lease began in May 2015, and the lease term was for five years. In February 2020, the lease term was extended to May 2025 and in March 2025 the lease was extended to May 2030. The lease is cancellable at no cost by the Company upon 60 days notice. On January 6, 2023, the Company entered into two lease agreements (the New Leases), one with Thorium LLC (Thorium) and one with Germanium LLC (Germanium), entities owned by the Companys Chief Executive Officer and Chairman, David Schaeffer. The first of the New Leases is with Thorium for 54,803 square feet of office space, which serves as office space for the Company replacing a portion of its office space in the Northern Virginia area (Office Lease). The second of the New Leases is with Germanium LLC for 1,587 square feet of technical space which serves as network operations space for the Company (Network Operations Lease). The term for each of the New Leases is five years beginning on April 1, 2023. Both of the New Leases are cancellable by the Company without penalty upon 60 days writ …
RelatedPartyTransactionsDisclosureTextBlock · excerpt; the full note is in the filing
Segment reporting · 3,230 characters as filed
10. Geographic and segment information: Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker (CODM) in deciding how to allocate resources and in assessing the Companys performance. The Companys Chief Executive Officer and Chairman, Dave Schaeffer is the Companys CODM. The Company has one operating segment. The CODM regularly reviews the following amounts on a worldwide consolidated basis as presented in the Companys consolidated statements of comprehensive income (loss); Service revenue Network operations expense Selling, general and administrative (SG&A) expenses Amortization of compensation expense o As components of SG&A and network operations expense Interest expense Gain on bargain purchase Cogent Fiber Business Net income (loss) The Companys results are evaluated for performance and resource allocation decisions based on consolidated net (loss) income. The consolidated operating segment financial information regularly reviewed by the CODM, inclusive of assets, revenue, expenses, profit or loss, and noncash items are included in the Consolidated Statements of Comprehensive Income (Loss), Consolidated Balance Sheets, and Consolidated Statements of Cash Flows.Revenues are attributed to regions based on where the services are provided. Below are the Companys service revenues and long-lived assets by geographic region - including property …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 1,954 characters as filed
7. Stockholders equity: Authorized shares The Company has 75.0 million shares of authorized $0.001 par value common stock and 10,000 authorized but unissued shares of $0.001 par value preferred stock. The holders of common stock are entitled to one vote per common share and, subject to any rights of any series of preferred stock, dividends may be declared and paid on the common stock when determined by the Companys Board of Directors. Common stock buybacks The Companys Board of Directors has approved purchases of the Companys common stock under a buyback program (the Buyback Program) through 2026. At December 31, 2025, there was $105.8 million remaining for purchases under the Buyback Program. In 2025, the Company purchased 341,818 shares of its common stock for $16.7 million. In 2024, the Company purchased 153,322 shares of its common stock for $8.0 million. There were no purchases of common stock in 2023. Dividends on common stock Dividends are recorded as a reduction to retained earnings. Dividends on unvested restricted shares of common stock are paid as the awards vest. The payment of any future dividends and any other returns of capital, including stock buybacks, will be at the discretion of the Companys Board of Directors and may be reduced, eliminated or increased and will be dependent upon the Companys financial position, results of operations, available cash, cash flow, capital requirements, limitations under the Companys debt indentures and other factors deemed rel …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Subsequent events · 546 characters as filed
11. Subsequent Events: Dividend On February 18, 2026, the Companys Board of Directors approved the payment of a quarterly dividend of $0.02 per common share. The dividend for the first quarter of 2026 will be paid to holders of record on March 6, 2026. This estimated $1.0 million dividend payment is expected to be made on March 20, 2026. Interest Rate Swap Agreement The Companys Swap Agreement was settled on February 5, 2026 with a payment of $4.1 million and the total $4.3 million cash deposit was released and the account was closed. …
SubsequentEventsTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.