株探米国株
日本語 英語
エドガーで原本を確認する
false 0001158324 DC 0001158324 2025-08-07 2025-08-07 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of Earliest Event Reported): August 7, 2025

 

Cogent Communications Holdings, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware   000-51829   46-5706863
(State or other jurisdiction of
incorporation)
  (Commission File Number)   (I.R.S. Employer
Identification No.)

 

2450 N St NW,
Washington, D.C.
  20037
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code:    202-295-4200

 

                                Not Applicable                                

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class Trading Symbol Name of Each Exchange on which Registered
Common Stock, par value $0.001 per share CCOI NASDAQ Global Select Market

  

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company   ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

On August 7, 2025, Cogent Communications Holdings, Inc. issued a press release summarizing its financial results for the second quarter of 2025. The Company will hold a conference call regarding its financial results at 8:30 a.m. ET on August 7, 2025, which will be simultaneously broadcast on a link available through the Company’s website at www.cogentco.com. The press release is furnished as Exhibit 99.1 to this current report on Form 8-K.

 

The information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits:

 

Exhibit 
Number
  Description
     
99.1   Press Release of Cogent Communications Holdings, Inc. dated August 7, 2025. (filed herewith).
104   Cover Page Data File (the cover page XBRL tags are embedded within the iXBRL document).

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  Cogent Communications Holdings, Inc.
     
August 7, 2025 By: /s/ David Schaeffer
    Name: David Schaeffer
    Title: President and Chief Executive Officer

 

 

EX-99.1 2 tm2522519d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

  FOR IMMEDIATE RELEASE  

 

Cogent Contacts: 
For Public Relations: For Investor Relations: 
Jocelyn Johnson John Chang 
+ 1 (202) 295-4299 + 1 (202) 295-4212 
jajohnson@cogentco.com investor.relations@cogentco.com

 

Cogent Communications Reports Second Quarter Results, Increases its Regular Quarterly Dividend on its Common Stock and Increases its Stock Buyback Program by $100.0 Million

 

Financial and Business Highlights

 

· Service revenue was $246.2 million for Q2 2025 and was $247.0 million for Q1 2025.

 

o Wavelength revenue increased by 27.2%, sequentially, and increased by 149.8% from Q2 2024.

 

§ Wavelength revenue was $9.1 million for Q2 2025, $7.1 million for Q1 2025 and $3.6 million for Q2 2024.

 

§ Wavelength customer connections increased by 11.1%, sequentially from Q1 2025 and increased by 94.8% from Q2 2024.

 

o Revenue from leasing IPv4 addresses increased by 6.3%, from Q1 2025 and increased by 40.1% from Q2 2024.

 

§ Revenue from leasing IPv4 addresses was $15.3 million for Q2 2025, $14.4 million for Q1 2025 and $10.9 million for Q2 2024.

 

· EBITDA increased by 10.8% to $48.5 million for Q2 2025 from Q1 2025 and increased by 78.8% from $27.1 million for Q2 2024.

 

o EBITDA margin was 19.7% for Q2 2025, 17.7% for Q1 2025 and was 10.4% for Q2 2024.

 

o Net cash used in operating activities was $44.0 million for Q2 2025 and $22.2 million for Q2 2024. Net cash provided by operating activities was $36.4 million for Q1 2025.

 

· EBITDA, as adjusted, increased by 6.9% to $73.5 million for Q2 2025 from Q1 2025.

 

o EBITDA, as adjusted, margin was 29.8% for Q2 2025 and was 27.8% for Q1 2025.

 

· Cogent approved an increase of $0.005 per share to its regular quarterly dividend for a total of $1.015 per share for Q3 2025 as compared to $1.010 per share for Q2 2025 – Cogent’s fifty-second consecutive quarterly dividend increase.

 

· In Q2 2025, Cogent purchased 229,507 shares of its common stock for $11.5 million at an average price of $50.18 per share under its buyback program.

 

o In July 2025, Cogent purchased 63,487 shares of its common stock for $3.1 million at an average price of $48.13 per share under its buyback program.

 

Page 1 of 24


 

[WASHINGTON, D.C. August 7, 2025] Cogent Communications Holdings, Inc. (NASDAQ: CCOI) (“Cogent”) today announced service revenue of $246.2 million for the three months ended June 30, 2025, a decrease of 0.3% from the three months ended March 31, 2025 and a decrease of 5.5% from the three months ended June 30, 2024. On the closing date of the Sprint acquisition, Cogent and T-Mobile entered into a commercial agreement (the “Commercial Agreement”), for colocation and connectivity services. Revenue under the Commercial Agreement, primarily classified as on-net revenue and net-centric revenue, was $1.1 million for the three months ended June 30, 2025, $0.7 million for the three months ended March 31, 2025 and $5.9 million for the three months ended June 30, 2024.

 

Foreign exchange rates positively impacted service revenue growth from the three months ended March 31, 2025 to the three months ended June 30, 2025 by $2.4 million and positively impacted service revenue growth from the three months ended June 30, 2024 to the three months ended June 30, 2025 by $1.5 million. On a constant currency basis, service revenue decreased by 1.3% from the three months ended March 31, 2025 to the three months ended June 30, 2025 and decreased by 6.0% from the three months ended June 30, 2024 to the three months ended June 30, 2025.

 

On-net service is provided to customers located in buildings that are physically connected to Cogent’s network by Cogent facilities. On-net revenue was $132.3 million for the three months ended June 30, 2025, an increase of 2.1% from the three months ended March 31, 2025 and a decrease of 6.0% from the three months ended June 30, 2024.

 

Off-net customers are located in buildings directly connected to Cogent’s network using other carriers’ facilities and services to provide the last mile portion of the link from the customers’ premises to Cogent’s network. Off-net revenue was $102.2 million for the three months ended June 30, 2025, a decrease of 4.8% from the three months ended March 31, 2025 and a decrease of 8.3% from the three months ended June 30, 2024.

 

Wavelength revenue was $9.1 million for the three months ended June 30, 2025, an increase of 27.2% from the three months ended March 31, 2025 and an increase of 149.8% from the three months ended June 30, 2024.

 

Non-core services are legacy services, which Cogent acquired and continues to support but does not actively sell. Non-core revenue was $2.7 million for the three months ended June 30, 2025, $3.0 million for the three months ended March 31, 2025 and was $4.6 million for the three months ended June 30, 2024.

 

Page 2 of 24


 

GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity-based compensation included in network operations expense. GAAP gross margin is defined as GAAP gross profit divided by total service revenue. GAAP gross profit decreased by 0.3% from the three months ended March 31, 2025 to $33.5 million for the three months ended June 30, 2025 and increased by 10.7% from the three months ended June 30, 2024.

 

GAAP gross margin was 13.6% for the three months ended June 30, 2025, 13.6% for the three months ended March 31, 2025 and 11.6% for the three months ended June 30, 2024.

 

Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as Non-GAAP gross profit divided by total service revenue. Non-GAAP gross profit decreased by 0.8% from the three months ended March 31, 2025 to $109.3 million for the three months ended June 30, 2025 and increased by 4.4% from the three months ended June 30, 2024.

 

Non-GAAP gross margin was 44.4% for the three months ended June 30, 2025, 44.6% for the three months ended March 31, 2025 and 40.2% for the three months ended June 30, 2024.

 

Net cash used in operating activities was $44.0 million for the three months ended June 30, 2025 and $22.2 million for the three months ended June 30, 2024 and net cash provided by operating activities was $36.4 for the three months ended March 31, 2025.

 

Sprint acquisition costs were $12.4 million for the three months ended June 30, 2024. There were no Sprint acquisition costs in the three months ended March 31, 2025 or in the three months ended June 30, 2025.

 

Page 3 of 24


 

IP Transit Services Agreement

 

On May 1, 2023, the closing date of the Sprint acquisition, Cogent and T-Mobile USA, Inc. (“TMUSA”), a Delaware corporation and direct subsidiary of T-Mobile US, Inc., a Delaware corporation (“T-Mobile”), entered into an agreement for IP transit services (the “IP Transit Services Agreement”), pursuant to which TMUSA will pay Cogent an aggregate of $700.0 million, consisting of (i) $350.0 million paid in equal monthly installments during the first year after the closing date of the Sprint acquisition and (ii) $350.0 million paid in equal monthly installments over the subsequent 42 months. Amounts paid under the IP Transit Services Agreement were $66.7 million, $25.0 million and $25.0 million in the three months ended June 30, 2024, March 31, 2025 and June 30, 2025, respectively.

 

Earnings before interest, taxes, depreciation and amortization (EBITDA), was $48.5 million for the three months ended June 30, 2025, $43.8 million for the three months ended March 31, 2025 and $27.2 million for the three months ended June 30, 2024.

 

EBITDA margin, was 19.7% for the three months ended June 30, 2025, 17.7% for the three months ended March 31, 2025 and 10.4% for the three months ended June 30, 2024.

 

Earnings before interest, taxes, depreciation and amortization (EBITDA), as adjusted, for Sprint acquisition costs and cash paid under the IP Transit Services Agreement, was $73.5 million for the three months ended June 30, 2025, $68.8 million for the three months ended March 31, 2025 and $106.2 million for the three months ended June 30, 2024.

 

EBITDA margin, as adjusted for Sprint acquisition costs and cash paid under the IP Transit Services Agreement, was 29.8% for the three months ended June 30, 2025, 27.8% for the three months ended March 31, 2025 and 40.8% for the three months ended June 30, 2024.

 

Basic and diluted net loss per share was $(1.21) for the three months ended June 30, 2025, $(1.09) for the three months ended March 31, 2025 and was $(0.68) for the three months ended June 30, 2024.

 

Page 4 of 24


 

Total customer connections decreased by 7.8% from June 30, 2024 to 118,730 as of June 30, 2025 and decreased by 1.7% from March 31, 2025. On-net customer connections increased by 0.02% from June 30, 2024 to 87,407 as of June 30, 2025 and increased by 0.7% from March 31, 2025. Off-net customer connections decreased by 19.9% from June 30, 2024 to 26,239 as of June 30, 2025 and decreased by 4.6% from March 31, 2025. Wavelength customer connections were 1,469 as of June 30, 2025, 1,322 as of March 31, 2025 and 754 as of June 30, 2024. Non-core customer connections were 3,615 as of June 30, 2025, 5,120 as of March 31, 2025 and 7,883 as of June 30, 2024.

 

The number of on-net buildings increased by 143 from June 30, 2024 to 3,529 as of June 30, 2025 and increased by 29 from March 31, 2025.

 

Optical Wave Network

 

Acquiring the Sprint network has also allowed Cogent to construct a wavelength network using predominantly owned fiber. This enabled Cogent to expand its product offerings to include optical wavelength services. As of June 30, 2025, Cogent was offering optical wavelength services in 938 data centers in the United States, Mexico and Canada.

 

Quarterly Dividend Increase Approved

 

On August 6, 2025, Cogent’s Board approved a regular quarterly dividend of $1.015 per share payable on September 5, 2025 to shareholders of record on August 21, 2025. This third quarter 2025 regular dividend represents an increase of $0.005 per share, or 0.5%, from the second quarter 2025 regular dividend per share and an annual increase of 3.0% from the third quarter 2024 dividend per share.

 

The payment of any future dividends and any other returns of capital will be at the discretion of the Board and may be reduced, eliminated or increased and will be dependent upon Cogent’s financial position, results of operations, available cash, cash flow, capital requirements, limitations under Cogent’s debt indentures and other factors deemed relevant by the Board.

 

Page 5 of 24


 

Stock Buyback Program

 

In Q2 2025, Cogent purchased 229,507 shares of its common stock for $11.5 million at an average price of $50.18 per share under its buyback program. In July 2025, Cogent purchased an additional 63,487 shares of its common stock for $3.1 million at an average price of $48.13 per share under its buyback program. As of July 31, 2025, there was $7.9 million available under the buyback program. On August 6, 2025, Cogent’s Board approved a $100.0 million increase to its buyback program to continue through December 31, 2026.

 

Conference Call and Website Information

 

Cogent will host a conference call with financial analysts at 8:30 a.m. (ET) on August 7, 2025 to discuss Cogent’s operating results for the second quarter of 2025. Investors and other interested parties may access a live audio webcast of the earnings call in the “Events” section of Cogent’s website at www.cogentco.com/events. A replay of the webcast, together with the press release, will be available on the website following the earnings call. A downloadable file of Cogent’s “Summary of Financial and Operational Results” and a transcript of its conference call will also be available on Cogent’s website following the conference call.

 

About Cogent Communications

 

Cogent Communications (NASDAQ: CCOI) is a multinational, Tier 1 facilities-based ISP. Cogent specializes in providing businesses with high-speed Internet access, Ethernet transport, optical wavelength, optical transport and colocation services. Cogent’s facilities-based, all-optical IP network backbone provides services in 302 markets globally.

 

Cogent Communications is headquartered at 2450 N Street, NW, Washington, D.C. 20037. For more information, visit www.cogentco.com. Cogent Communications can be reached in the United States at (202) 295-4200 or via email at info@cogentco.com.

 

# # #

 

Page 6 of 24


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES 

 

Summary of Financial and Operational Results

 

    Q1 2024     Q2 2024     Q3 2024     Q4 2024     Q1 2025     Q2 2025  
Metric ($ in 000’s, except share, per share, customer connections and network related data) – unaudited                                    
On-Net revenue (15) (17)   $ 138,624     $ 140,757     $ 136,485     $ 128,760     $ 129,628     $ 132,331  
  % Change from previous Qtr.     0.4 %     1.5 %     -3.0 %     -5.7 %     0.7 %     2.1 %
Off-Net revenue   $ 118,178     $ 111,451     $ 111,291     $ 113,190     $ 107,274     $ 102,177  
  % Change from previous Qtr.     -4.4 %     -5.7 %     -0.1 %     1.7 %     -5.2 %     -4.8 %
Wavelength revenue (1)   $ 3,327     $ 3,625     $ 5,287     $ 6,966     $ 7,119     $ 9,057  
  % Change from previous Qtr.     7.0 %     9.0 %     45.8 %     31.8 %     2.2 %     27.2 %
Non-Core revenue (2)   $ 6,039     $ 4,610     $ 4,139     $ 3,375     $ 3,027     $ 2,682  
  % Change from previous Qtr.     -16.8 %     -23.7 %     -10.2 %     -18.5 %     -10.3 %     -11.4 %
Service revenue – total (15) (17)   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247  
  % Change from previous Qtr.     -2.2 %     -2.2 %     -1.2 %     -1.9 %     -2.1 %     -0.3 %
Constant currency total revenue quarterly growth rate – sequential quarters (3) (15) (17)     -2.3 %     -2.0 %     -1.5 %     -1.5 %     -1.9 %     -1.3 %
Constant currency total revenue quarterly growth rate – year over year quarters (3) (15) (17)     73.1 %     8.8 %     -6.7 %     -7.1 %     -6.7 %     -6.0 %
Constant currency and excise tax impact on total revenue quarterly growth rate – sequential quarters (3) (15) (17)     -2.3 %     -1.5 %     -1.7 %     -2.0 %     -1.6 %     -1.2 %
Constant currency and excise tax impact on total revenue quarterly growth rate – year over year quarters (3) )15) (17)     62.4 %     5.4 %     -8.6 %     -7.3 %     -6.6 %     -6.3 %
Excise Taxes included in service revenue (4)   $ 20,549     $ 19,182     $ 19,752     $ 20,960     $ 20,200     $ 19,998  
  % Change from previous Qtr.     0.6 %     -6.7 %     3.0 %     6.1 %     -3.6 %     -1.0 %
IPv4 Revenue, included in On-Net revenue (19)   $ 10,151     $ 10,938     $ 11,236     $ 12,560     $ 14,413     $ 15,320  
  % Change from previous Qtr.     2.8 %     7.8 %     2.7 %     11.8 %     14.8 %     6.3 %

 

Page 7 of 24


 

IPv4 Addresses Billed     12,213,414       12,813,955       12,943,590       13,033,248       12,879,749       13,187,109  
  % Change from previous Qtr.     6.8 %     4.9 %     1.0 %     0.7 %     -1.2 %     2.4 %
Corporate revenue (5)   $ 124,864     $ 119,557     $ 116,244     $ 113,070     $ 110,686     $ 109,047  
  % Change from previous Qtr.     -1.4 %     -4.3 %     -2.8 %     -2.7 %     -2.1 %     -1.5 %
Net-centric revenue (5) (15)   $ 91,979     $ 91,107     $ 91,873     $ 93,625     $ 92,615     $ 97,309  
  % Change from previous Qtr.     -1.3 %     -0.9 %     0.8 %     1.9 %     -1.1 %     5.1 %
Enterprise revenue (5) (17)   $ 49,325     $ 49,781     $ 49,085     $ 45,596     $ 43,747     $ 39,891  
  % Change from previous Qtr.     -5.7 %     0.9 %     -1.4 %     -7.1 %     -4.1 %     -8.8 %
Network operations expenses (4)   $ 168,548     $ 155,817     $ 161,083     $ 154,706     $ 136,949     $ 136,986  
  % Change from previous Qtr.     -3.2 %     -7.6 %     3.4 %     -4.0 %     -11.5 %     0.0 %
GAAP gross profit (6)   $ 26,344     $ 30,240     $ 9,835     $ 29,836     $ 33,571     $ 33,465  
  % Change from previous Qtr.     -11.4 %     14.8 %     -67.5 %     203.4 %     12.5 %     -0.3 %
GAAP gross margin (6)     9.9 %     11.6 %     3.8 %     11.8 %     13.6 %     13.6 %
Non-GAAP gross profit (3) (7)   $ 97,620     $ 104,626     $ 96,119     $ 97,585     $ 110,099     $ 109,261  
  % Change from previous Qtr.     -0.3 %     7.2 %     -8.1 %     1.5 %     12.8 %     -0.8 %
Non-GAAP gross margin (3) (7)     36.7 %     40.2 %     37.4 %     38.7 %     44.6 %     44.4 %
Selling, general and administrative expenses (8)   $ 70,131     $ 65,130     $ 60,258     $ 55,732     $ 66,340     $ 60,766  
  % Change from previous Qtr.     -6.4 %     -7.1 %     -7.5 %     -7.5 %     19.0 %     -8.4 %
Depreciation and amortization expense (18)   $ 70,891     $ 74,036     $ 85,815     $ 67,272     $ 76,038     $ 75,290  
  % Change from previous Qtr.     4.6 %     4.4 %     15.9 %     -21.6 %     13.0 %     -1.0 %
Equity-based compensation expense   $ 6,950     $ 3,565     $ 7,875     $ 7,348     $ 8,013     $ 4,664  
  % Change from previous Qtr.     4.0 %     -48.7 %     120.9 %     -6.7 %     9.1 %     -41.8 %
Operating income (loss)   $ (59,389 )   $ (47,143 )   $ (57,829 )   $ (32,767 )   $ (40,292 )   $ (31,459 )
  % Change from previous Qtr.     -13.3 %     -20.6 %     22.7 %     -43.3 %     23.0 %     -21.9 %

 

Page 8 of 24


 

Interest expense (9)   $ 23,010     $ 38,840     $ 32,474     $ 45,371     $ 34,015     $ 48,688  
  % Change from previous Qtr.     -34.1 %     68.8 %     -16.4 %     39.7 %     -25.0 %     43.1 %
Non-cash change in valuation – Swap Agreement (9)   $ 6,152     $ (9,299 )   $ (5,597 )   $ (7,632 )   $ 201     $ (8,911 )
Gain (reduction) -  gain on bargain purchase (10)   $ (5,470 )   $ 27,673     $ -     $ -     $ -     $ -  
Net loss   $ (65,307 )   $ (32,338 )   $ (63,112 )   $ (43,317 )   $ (52,042 )   $ (57,807 )
Basic net loss per common share   $ (1.38 )   $ (0.68 )   $ (1.33 )   $ (0.91 )   $ (1.09 )   $ (1.21 )
Diluted net loss per common share   $ (1.38 )   $ (0.68 )   $ (1.33 )   $ (0.91 )   $ (1.09 )   $ (1.21 )
Weighted average common shares – basic     47,416,268       47,511,613       47,426,131       47,540,833       47,676,735       47,592,836  
  % Change from previous Qtr.     0.1 %     0.2 %     -0.2 %     0.2 %     0.3 %     -0.2 %
Weighted average common shares – diluted     47,416,268       47,511,613       47,426,131       47,540,833       47,676,735       47,592,836  
  % Change from previous Qtr.     -1.3 %     0.2 %     -0.2 %     0.2 %     0.3 %     -0.2 %
EBITDA (3)   $ 18,452     $ 27,126     $ 35,861     $ 41,853     $ 43,759     $ 48,495  
  % Change from previous Qtr.     207.0 %     47.0 %     32.2 %     16.7 %     4.6 %     10.8 %
EBITDA margin (3)     6.9 %     10.4 %     13.9 %     16.6 %     17.7 %     19.7 %
Sprint acquisition costs (14)   $ 9,037     $ 12,370     $ -     $ -     $ -     $ -  
Cash payments under IP Transit Services Agreement (11)   $ 87,500     $ 66,667     $ 25,000     $ 25,000     $ 25,000     $ 25,000  

 

Page 9 of 24


 

EBITDA, as adjusted for Sprint acquisition costs and cash payments under IP Transit Services Agreement (3) (11) (14)   $ 114,989     $ 106,163     $ 60,861     $ 66,853     $ 68,759     $ 73,495  
  % Change from previous Qtr.     4.1 %     -7.7 %     -42.7 %     9.8 %     2.9 %     6.9 %
EBITDA, as adjusted for Sprint acquisition costs and cash payments under IP Transit Services Agreement, margin (3) (11) (14)     43.2 %     40.8 %     23.7 %     26.5 %     27.8 %     29.8 %
Net cash provided by (used in) operating activities   $ 19,219     $ (22,171 )   $ (20,226 )   $ 14,532     $ 36,351     $ (44,039 )
  % Change from previous Qtr.     139.5 %     -215.4 %     8.8 %     171.8 %     150.1 %     -221.1 %
Capital expenditures   $ 40,883     $ 48,767     $ 59,244     $ 46,104     $ 58,088     $ 56,200  
  % Change from previous Qtr.     -6.3 %     19.3 %     21.5 %     -22.2 %     26.0 %     -3.3 %
Principal payments of capital (finance) lease obligations   $ 23,235     $ 133,472     $ 4,516     $ 27,979     $ 8,003     $ 8,520  
  % Change from previous Qtr.     23.5 %     474.4 %     -96.6 %     519.6 %     -71.4 %     6.5 %
Dividends paid (16)   $ 478     $ 93,304     $ 47,210     $ 48,416     $ 49,133     $ 49,560  
Gross Leverage Ratio (3) (11)     3.57       4.06       4.94       5.72       6.69       8.65  
Net Leverage Ratio (3) (11)     3.17       3.14       4.13       5.07       6.08       7.52  
Gross Leverage Ratio, adjusted for amounts Due from T-Mobile (3) (20)     2.64       3.37       4.16       4.91       5.81       7.74  
Net Leverage Ratio, adjusted for amounts Due from T-Mobile (3) (20)     2.24       2.45       3.36       4.25       5.21       6.61  
Gross Leverage Ratio under the Company’s Indentures (3)     3.51       4.50       5.11       5.81       5.86       6.82  
Net Leverage Ratio under the Company’s Indentures (3)     3.14       3.50       4.33       5.15       5.33       6.14  
Secured Leverage Ratio under the Company’s Indentures (3)     2.33       2.49       2.90       3.38       3.44       4.20  
Interest Coverage Ratio under the Company’s Indentures (3)     4.05       4.06       3.85       2.88       2.80       2.43  
Customer Connections – end of period (15)                                                
On-Net customer connections     87,574       87,387       87,655       87,500       86,781       87,407  
  % Change from previous Qtr.     -0.8 %     -0.2 %     0.3 %     -0.2 %     -0.8 %     0.7 %
Off-Net customer connections     34,579       32,758       32,420       28,963       27,508       26,239  

 

Page 10 of 24


 

  % Change from previous Qtr.     -5.7 %     -5.3 %     -1.0 %     -10.7 %     -5.0 %     -4.6 %
Wavelength customer connections (1)     693       754       1,041       1,118       1,322       1,469  
  % Change from previous Qtr.     4.8 %     8.8 %     38.1 %     7.4 %     18.2 %     11.1 %
Non-Core customer connections (2)     10,037       7,883       5,217       5,802       5,120       3,615  
  % Change from previous Qtr.     -16.2 %     -21.5 %     -33.8 %     11.2 %     -11.8 %     -29.4 %
Total customer connections (15)     132,883       128,782       126,333       123,383       120,731       118,730  
  % Change from previous Qtr.     -3.4 %     -3.1 %     -1.9 %     -2.3 %     -2.1 %     -1.7 %
Corporate customer connections (5)     51,821       48,690       47,613       46,371       45,295       44,307  
  % Change from previous Qtr.     -4.9 %     -6.0 %     -2.2 %     -2.6 %     -2.3 %     -2.2 %
Net-centric customer connections (5) (15)     61,599       61,736       62,273       62,236       61,795       62,659  
  % Change from previous Qtr.     -1.2 %     0.2 %     0.9 %     -0.1 %     -0.7 %     1.4 %
Enterprise customer connections (5) (17)     19,463       18,356       16,447       14,776       13,641       11,764  
  % Change from previous Qtr.     -6.2 %     -5.7 %     -10.4 %     -10.2 %     -7.7 %     -13.8 %
On-Net Buildings – end of period                                                
Multi-Tenant office buildings     1,861       1,864       1,870       1,871       1,867       1,871  
Carrier neutral data center buildings     1,376       1,393       1,410       1,423       1,453       1,471  
Cogent data centers     78       86       95       104       101       101  
Cogent edge data centers     6       43       49       55       79       86  
Total on-net buildings     3,321       3,386       3,424       3,453       3,500       3,529  
Total carrier neutral data center nodes     1,586       1,602       1,627       1,646       1,668       1,675  
Wave enabled data centers     295       516       657       808       883       938  
Square feet – multi-tenant office buildings – on-net     1,009,702,653       1,011,171,523       1,015,544,543       1,015,861,483       1,015,459,520       1,017,918,826  
Total Technical Buildings Owned (12)     482       482       482       482       482       482  
Square feet – Technical Buildings Owned (12)     1,603,569       1,603,569       1,603,569       1,603,569       1,603,569       1,603,569  
Network – end of period                                                
Intercity route miles – Leased     76,211       75,965       77,561       79,621       79,867       73,075  

 

Page 11 of 24


 

Metro route miles – Leased     25,977       27,373       28,510       29,802       30,788       31,297  
Metro fiber miles – Leased     79,138       80,042       84,476       87,678       90,696       92,631  
Intercity route miles – Owned     21,883       21,883       21,883       21,883       21,883       21,883  
Metro route miles – Owned     1,704       1,704       1,704       1,704       1,704       1,704  
Connected networks – AS’s     8,098       8,135       8,212       8,250       8,240       8,085  
Headcount – end of period (13)                                                
Sales force – quota bearing (13)     677       656       655       650       629       628  
Sales force – total (13)     871       851       847       843       820       820  
Total employees (13)     1,955       1,901       1,908       1,916       1,899       1,889  
Sales rep productivity – units per full time equivalent sales rep (“FTE”) per month     4.0       3.8       4.0       3.5       3.8       4.8  
FTE – sales reps     627       632       620       622       605       588  

 

(1) In connection with the acquisition of the Wireline Business, Cogent began to provide optical wavelength services and optical transport services over its fiber network.

 

(2) Consists of legacy services of companies whose assets or businesses were acquired by Cogent.

 

(3) See Schedules of Non-GAAP measures below for definitions and reconciliations to GAAP measures.

 

(4) Network operations expense excludes equity-based compensation expense of $385, $350, $469, $477, $490 and $506 in the three-month periods ended March 31, 2024 through June 30, 2025 respectively. Network operations expense includes excise taxes, including Universal Service Fund fees, of $20,549, $19,182, $19,752, $20,960, $20,200 and $19,998 in the three-month periods ended March 31, 2024 through June 30, 2025,

 

respectively.

 

(5) In connection with the acquisition of the Wireline Business, Cogent classified revenue and customer connections as follows:

 

· $12.9 million of the Wireline Business monthly recurring revenue and 17,823 customer connections as corporate revenue and corporate customer connections, respectively,

 

· $6.5 million of monthly recurring revenue and 5,711 customer connections as net-centric revenue and net-centric customer connections, respectively, and

 

· $20.1 million of monthly recurring revenue and 23,209 customer connections as enterprise revenue and enterprise customer connections, respectively.

 

· Conversely, Cogent reclassified $0.3 million of monthly recurring revenue and 387 customer connections of legacy Cogent monthly recurring revenue to enterprise revenue and enterprise customer connections, respectively.

 

(6) GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity-based compensation included in network operations expense. GAAP gross margin is defined as GAAP gross profit divided by total service revenue.

 

(7) Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as non-GAAP gross profit divided by total service revenue. Management believes that non-GAAP gross profit and non-GAAP gross margin are relevant measures to provide investors. Management uses them to measure the margin available to the company after network service costs, in essence a measure of the efficiency of the Company’s network.

 

(8) Excludes equity-based compensation expense of $6,565, $3,215, $7,406, $6,871, $7,523 and $4,158 in the three-month periods ended March 31, 2024 through June 30, 2025, respectively and excludes $9,037 and $12,370 of Sprint acquisition costs for the three-month periods ended March 31, 2024 and June 30, 2024, respectively. There were no Sprint acquisition costs for the three months ended September 30, 2024, December 31, 2024, March 31, 2025 or June 30, 2025.

 

(9) As of June 30, 2025, Cogent was party to an interest rate swap agreement (the “Swap Agreement”) that has the economic effect of modifying the fixed interest rate obligation associated with its Senior Secured 2026 Notes to a variable interest rate obligation based on the Secured Overnight Financing Rate (“SOFR”) so that the interest payable on the 2026 Notes effectively became variable based on overnight SOFR. Interest expense includes payments of $12,122, $12,081 and $9,769 for the three-month periods ended June 30, 2024, December 31, 2024 and June 30, 2025, respectively, related to the Swap Agreement. Under GAAP, changes in the valuation of the Swap Agreement are classified with interest expense in the condensed consolidated statements of comprehensive (loss) income.

 

Page 12 of 24


 

(10) The gain on bargain purchase from the Sprint acquisition was $1.4 billion as shown below.

 

(In thousands)      
Gain on bargain purchase      
Fair value of net assets acquired   $ 826,067  
Total net consideration to be received from Seller, net of discounts     602,581  
Gain on bargain purchase   $ 1,428,648  

 

(11) Includes cash payments under the IP Transit Services Agreement, as discussed above, of

 

· $87.5 million for the three months ended March 31, 2024,
· $66.7 million for the three months ended June 30, 2024,
· $25.0 million for the three months ended September 30, 2024,
· $25.0 million for the three months ended December 31, 2024,
· $25.0 million for the three months ended March 31, 2025, and
· $25.0 million for the three months ended June 30, 2025.

 

(12) In connection with the acquisition of the Wireline Business, Cogent acquired 482 technical buildings. Cogent converted 52 of those buildings to Cogent Data Centers and 79 into Cogent Edge Data Centers.

 

(13) In connection with the acquisition of the Wireline Business, Cogent hired 942 total employees, including 75 quota bearing sales employees and 114 sales employees.

 

· As of March 31, 2024, there were 718 employees remaining from the original Wireline Business employees.
· As of June 30, 2024, there were 655 employees remaining from the original Wireline Business employees.
· As of September 30, 2024, there were 635 employees remaining from the original Wireline Business employees.
· As of December 31, 2024, there were 624 employees remaining from the original Wireline Business employees.
· As of March 31, 2025, there were 618 employees remaining from the original Wireline Business employees.
· As of June 30, 2025, there were 603 employees remaining from the original Wireline Business employees.

 

(14) In connection with the acquisition of the Wireline Business the Company incurred the following Sprint acquisition costs:

 

· $9.0 million in the three months ended March 31, 2024, and
· $12.4 million in the three months ended June 30, 2024.

 

Included in Sprint acquisition costs were the following reimbursable severance costs:

 

· $4.3 million of reimbursable severance costs in the three months ended March 31, 2024, and
· $8.0 million of reimbursable severance costs in the three months ended June 30, 2024.

 

(15) Net-centric revenue under the CSA (predominantly on-net revenue) was

 

· $3.2 million for the three months ended March 31, 2024,
· $5.9 million for the three months ended June 30, 2024,
· $4.1 million for the three months ended September 30, 2024,
· $1.5 million for the three months ended December 31, 2024,
· $0.7 million for the three months ended March 31, 2025, and
· $1.1 million for the three months ended June 30, 2025.

 

Net-centric customer connections under the CSA were:

 

· 2,658 as of March 31, 2024,
· 2,117 as of June 30, 2024,
· 2,053 as of September 30, 2024,
· 1,776 as of December 31, 2024,
· 1,478 as of March 31, 2025, and
· 1,595 as of June 30, 2025.

 

(16) The first quarter 2024 dividend totaling $45.8 million was declared on February 28, 2024, and paid on April 9, 2024.

 

(17) Included in on-net revenue and enterprise revenue from May 2023 to July 2024 was $1.9 million of monthly revenue from an uneconomic resale customer acquired in connection with the Wireline Business. The service was cancelled on July 31, 2024.

 

(18) On July 1, 2024, Cogent changed its estimated useful life of its owned fiber from an average of 14 years to an average of 40 years.

 

(19) Amounts previously reported and adjusted in our Q4 2024 earnings release were $10,201, $11,469 and $12,822 for the three-month periods March 31, 2024, June 30, 2024 and September 30, 2024, respectively.

 

Page 13 of 24


 

(20) Amounts Due from T-Mobile include 1) Due from T-Mobile, IP Transit Services Agreement, current portion, 1) Due from T-Mobile, IP Transit Services Agreement, long-term portion and 3) Due from T-Mobile, Purchase Agreement, all amounts net of their applicable discounts. These amounts totaled $383,981, $323,650, $304,497, $284,979, $265,090 and $244,821 as of March 31, 2024 to June 30, 2025, respectively.

 

NM     Not meaningful

 

Schedules of Non-GAAP Measures 

 

EBITDA, EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Services Agreement, EBITDA margin and EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Services Agreement, margin

 

EBITDA represents net cash flows provided by operating activities plus changes in operating assets and liabilities, cash interest expense and cash income tax expense. Management believes the most directly comparable measure to EBITDA calculated in accordance with generally accepted accounting principles in the United States, or GAAP, is net cash provided by operating activities. The Company also believes that EBITDA is a measure frequently used by securities analysts, investors, and other interested parties in their evaluation of issuers. EBITDA, as adjusted for Sprint acquisition costs and cash payments under the IP Transit Services Agreement with T-Mobile, represents EBITDA plus costs related to the Company’s acquisition of the Wireline Business and cash payments made to the Company under the IP Transit Agreement. EBITDA margin is defined as EBITDA divided by total service revenue. EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Agreement margin is defined as EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Agreement, divided by total service revenue.

 

The Company believes that EBITDA, EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Services Agreement, EBITDA margin and EBITDA as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Services Agreement margin are useful measures of its ability to service debt, fund capital expenditures, pay dividends and expand its business. The company believes its EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Services Agreement, is a useful measure because it includes recurring cash flows stemming from the IP Transit Services Agreement that are of the same type as contracted payments under commercial contracts. The measurements are an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information. EBITDA, EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Agreement, EBITDA margin and EBITDA as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Agreement margin are not recognized terms under GAAP and accordingly, should not be viewed in isolation or as a substitute for the analysis of results as reported under GAAP, but rather as a supplemental measure to GAAP. For example, these measures are not intended to reflect the Company’s free cash flow, as they do not consider certain current or future cash requirements, such as capital expenditures, contractual commitments, and changes in working capital needs, interest expenses and debt service requirements. The Company’s calculations of these measures may also differ from the calculations performed by its competitors and other companies and as such, their utility as a comparative measure is limited.

 

EBITDA, and EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under the IP Transit Services Agreement, are reconciled to net cash provided by operating activities in the table below.

 

($ in 000’s) – unaudited   Q1
2024
    Q2
2024
    Q3
2024
    Q4
2024
    Q1
2025
    Q2
2025
 
Net cash provided by (used in) operating activities   $ 19,219     $ (22,171 )   $ (20,226 )   $ 14,532     $ 36,351     $ (44,039 )
Changes in operating assets and liabilities   $ (34,640 )   $ 11,077     $ 22,868     $ 27,892     $ (26,614 )   $ 42,244  
Cash interest expense and income tax expense     33,873       38,220       33,219       (571 )     34,022       50,290  
EBITDA   $ 18,452     $ 27,126     $ 35,861     $ 41,853     $ 43,759     $ 48,495  
PLUS: Sprint acquisition costs   $ 9,037     $ 12,370     $ -     $ -     $ -     $ -  
PLUS: Cash payments made to the Company under IP Transit Services Agreement     87,500       66,667       25,000       25,000       25,000       25,000  
EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under IP Transit Services Agreement   $ 114,989     $ 106,163     $ 60,861     $ 66,853     $ 68,759     $ 73,495  
EBITDA margin     6.9 %     10.4 %     13.9 %     16.6 %     17.7 %     19.7 %
EBITDA, as adjusted for Sprint acquisition costs and cash payments made to the Company under IP Transit Services Agreement, margin     43.2 %     40.8 %     23.7 %     26.5 %     27.8 %     29.8 %

 

Page 14 of 24


 

Constant currency revenue is reconciled to service revenue as reported in the tables below.

 

Constant currency impact on revenue changes – sequential periods

 

($ in 000’s) – unaudited   Q1
2024
    Q2
2024
    Q3
2024
    Q4
2024
    Q1
2025
    Q2
2025
 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247  
Impact of foreign currencies on service revenue     (304 )     323       (620 )     1,022       542       (2,419 )
Service revenue - as adjusted for currency impact (1)   $ 265,864     $ 260,766     $ 256,582     $ 253,313     $ 247,590     $ 243,828  
Service revenue, as reported – prior sequential period   $ 272,099     $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048  
Constant currency revenue increase (decrease)   $ (6,235 )   $ (5,402 )   $ (3,861 )   $ (3,889 )   $ (4,701 )   $ (3,220 )
Constant currency revenue percent increase (decrease)     -2.3 %     -2.0 %     -1.5 %     -1.5 %     -1.9 %     -1.3 %

 

(1) Service revenue, as adjusted for currency impact, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the prior sequential period. The Company believes that disclosing quarterly sequential revenue growth without the impact of foreign currencies on service revenue is a useful measure of sequential revenue growth. Service revenue, as adjusted for currency impact, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information.

 

Constant currency impact on revenue changes – prior year periods

 

($ in 000’s) – unaudited   Q1
2024
    Q2
2024
    Q3
2024
    Q4
2024
    Q1
2025
    Q2
2025
 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247  
Impact of foreign currencies on service revenue     (362 )     420       (213 )     405       1,258       (1,507 )
Service revenue - as adjusted for currency impact (2)   $ 265,806     $ 260,863     $ 256,989     $ 252,696     $ 248,306     $ 244,740  
Service revenue, as reported – prior year period   $ 153,588     $ 239,806     $ 275,429     $ 272,099     $ 266,168     $ 260,443  
Constant currency revenue increase   $ 112,218     $ 21,057     $ (18,440 )   $ (19,403 )   $ (17,862 )   $ (15,703 )
Constant currency percent revenue increase     73.1 %     8.8 %     -6.7 %     -7.1 %     -6.7 %     -6.0 %

 

(2) Service revenue, as adjusted for currency impact, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the comparable prior year period. The Company believes that disclosing year over year revenue growth without the impact of foreign currencies on service revenue is a useful measure of revenue growth. Service revenue, as adjusted for currency impact, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information.

 

Revenue on a constant currency basis and adjusted for the impact of excise taxes is reconciled to service revenue as reported in the tables below.

 

Constant currency and excise tax impact on revenue changes – sequential periods

 

($ in 000’s) – unaudited   Q1
2024
    Q2
2024
    Q3
2024
    Q4
2024
    Q1
2025
    Q2
2025
 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247  
Impact of foreign currencies on service revenue     (304 )     323       (620 )     1,022       542       (2,419 )
Impact of excise taxes on service revenue     (121 )     1,367       (570 )     (1,208 )     760       202  
Service revenue - as adjusted for currency and excise taxes impact (3)   $ 265,743     $ 262,133     $ 256,012     $ 252,105     $ 248,350     $ 244,030  
Service revenue, as reported – prior sequential period   $ 272,099     $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048  
Constant currency and excise taxes revenue increase (decrease)   $ (6,356 )   $ (4,035 )   $ (4,431 )   $ (5,097 )   $ (3,941 )   $ (3,018 )
Constant currency and excise tax revenue percent increase (decrease)     -2.3 %     -1.5 %     -1.7 %     -2.0 %     -1.6 %     -1.2 %

 

Page 15 of 24


 

(3) Service revenue, as adjusted for currency impact and the impact of excise taxes, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the prior sequential period and adjusting for the changes in excise taxes recorded as revenue between the periods presented. The Company believes that disclosing quarterly sequential revenue growth without the impact of foreign currencies and excise taxes on service revenue is a useful measure of sequential revenue growth. Service revenue, as adjusted for the impact of foreign currency and excise taxes, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information.

 

Constant currency and excise tax impact on revenue changes – prior year periods

 

($ in 000’s) – unaudited   Q1
2024
    Q2
2024
    Q3
2024
    Q4
2024
    Q1
2025
    Q2
2025
 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247  
Impact of foreign currencies on service revenue     (362 )     420       (213 )     405       1,258       (1,507 )
Impact of excise taxes on service revenue     (16,356 )     (8,142 )     (5,195 )     (532 )     349       (816 )
Service revenue - as adjusted for currency and excise taxes impact (4)   $ 249,450     $ 252,721     $ 251,794     $ 252,164     $ 248,655     $ 243,924  
Service revenue, as reported – prior year period   $ 153,588     $ 239,806     $ 275,429     $ 272,099     $ 266,168     $ 260,443  
Constant currency and excise taxes revenue increase   $ 95,862     $ 12,915     $ (23,635 )   $ (19,935 )   $ (17,513 )   $ (16,519 )
Constant currency and excise tax percent revenue increase     62.4 %     5.4 %     -8.6 %     -7.3 %     -6.6 %     -6.3 %

 

(4) Service revenue, as adjusted for currency impact and the impact of excise taxes, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the prior year period and adjusting for the changes in excise taxes recorded as revenue between the periods presented. The Company believes that disclosing quarterly sequential revenue growth without the impact of foreign currencies and excise taxes on service revenue is a useful measure of sequential revenue growth. Service revenue, as adjusted for the impact of foreign currency and excise taxes, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information.

 

Non-GAAP gross profit and non-GAAP gross margin

 

Non-GAAP gross profit and non-GAAP gross margin are reconciled to GAAP gross profit and GAAP gross margin in the table below.

 

($ in 000’s) – unaudited   Q1 2024     Q2 2024     Q3 2024     Q4 2024     Q1 2025     Q2 2025  
Service revenue total   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247  
Minus - Network operations expense including equity-based compensation and depreciation and amortization expense     239,824       230,203       247,367       222,455       213,477       212,782  
GAAP Gross Profit (5)   $ 26,344     $ 30,240     $ 9,835     $ 29,836     $ 33,571     $ 33,465  
Plus - Equity-based compensation – network operations expense     385       350       469       477       490       506  
Plus – Depreciation and amortization expense   $ 70,891     $ 74,036     $ 85,815     $ 67,272     $ 76,038     $ 75,290  
Non-GAAP Gross Profit (6)   $ 97,620     $ 104,626     $ 96,119     $ 97,585     $ 110,099     $ 109,261  
GAAP Gross Margin (5)     9.9 %     11.6 %     3.8 %     11.8 %     13.6 %     13.6 %
Non-GAAP Gross Margin (6)     36.7 %     40.2 %     37.4 %     38.7 %     44.6 %     44.4 %

 

(5) GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity-based compensation included in network operations expense. GAAP gross margin is defined as GAAP gross profit divided by total service revenue.

 

Page 16 of 24


 

(6) Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as non-GAAP gross profit divided by total service revenue. Management believes that non-GAAP gross profit and non-GAAP gross margin are relevant measures for investors, as they are measures that management uses to measure the margin and amount available to the Company after network service costs, in essence, these are measures of the efficiency of the Company’s network.

 

Gross and Net Leverage Ratios

 

Gross leverage ratio is defined as total debt divided by the trailing 12 months EBITDA, as adjusted for Sprint acquisition costs and cash payments under the IP Transit Services Agreement. Net leverage ratio is defined as total net debt (total debt minus cash and cash equivalents) divided by the last 12 months EBITDA, as adjusted for Sprint acquisition costs and cash payments under the IP Transit Services Agreement. Gross leverage, adjusted for amounts Due from T-Mobile, is defined as total debt minus amounts due from T-Mobile divided by the last 12 months EBITDA, as adjusted for Sprint acquisition costs and cash payments under the IP Transit Services Agreement. Net leverage, adjusted for amounts Due from T-Mobile, is defined as total net debt (total debt minus cash and cash equivalents) minus amounts due from T-Mobile divided by the last 12 months EBITDA, as adjusted for Sprint acquisition costs and cash payments under the IP Transit Services Agreement.

 

Cogent’s gross leverage ratios and net leverage ratios are shown below.

 

($ in 000’s) – unaudited   As of March 
31, 2024
    As of
June 30,
2024
    As of
September 
30, 2024
    As of
December 
31, 2024
    As of
March 31,
2025
    As of
June 30,
2025
 
Cash and cash equivalents & restricted cash   $ 163,274     $ 426,241     $ 316,092     $ 227,916     $ 183,970     $ 306,725  
Debt                                                
Capital (finance) leases – current portion     64,043       21,253       21,939       21,225       24,685       26,523  
Capital (finance) leases – long term     453,473       405,176       460,632       517,161       543,852       578,634  
Senior Secured 2032 Notes                                             600,000  
Senior Secured 2026 Notes     500,000       500,000       500,000       500,000       500,000          
Secured IPv4 Notes             206,000       206,000       206,000       206,000       380,400  
Senior Unsecured 2027 Notes     450,000       750,000       750,000       750,000       750,000       750,000  
Total debt     1,467,516       1,882,429       1,938,571       1,994,386       2,024,537       2,335,557  
Total net debt     1,304,242       1,456,188       1,622,479       1,766,470       1,840,567       2,028,832  
Trailing 12 months EBITDA, as adjusted for Sprint acquisition costs and cash payments from the IP Transit Services Agreement     411,001       463,102       392,525       348,392       302,636       269,968  
Gross leverage ratio     3.57       4.06       4.94       5.72       6.69       8.65  
Net leverage ratio     3.17       3.14       4.13       5.07       6.08       7.52  
Total amounts Due from T-Mobile   $ 383,981     $ 323,650     $ 304,497     $ 284,979     $ 265,090     $ 244,821  
Total debt, adjusted for amounts Due from T-Mobile     1,083,535       1,558,779       1,634,074       1,709,407       1,759,447       2,090,736  
Total net debt, adjusted for amounts Due from T-Mobile     920,261       1,132,538       1,317,982       1,481,491       1,575,447       1,784,011  
Gross leverage ratio, adjusted for amounts Due from T-Mobile     2.64       3.37       4.16       4.91       5.81       7.74  
Net leverage ratio, adjusted for amounts Due from T-Mobile     2.24       2.45       3.36       4.25       5.21       6.61  

 

Ratios under the Company’s indentures

 

Consolidated Leverage Ratio is defined in the Company’s Indentures as total debt divided by Consolidated Cash Flow (as defined in the Company’s Indentures) for the most recently completed period of four consecutive fiscal quarters of the Company (the “Reference Period”), subject to certain adjustments provided for in the Company’s Indentures. Secured Leverage Ratio is defined in the Company’s Indentures as total secured debt divided by Consolidated Cash Flow for the Reference Period, subject to certain adjustments provided for in the Company’s Indentures. Net leverage ratio is presented as total net debt (total debt minus cash and cash equivalents) divided by the last 12 months Consolidated Cash Flow. Net leverage ratio is not a defined term in the Company’s Indentures. Fixed Charge Coverage Ratio is defined in the Company’s Indentures as Consolidated Cash Flow for the Reference Period divided by Fixed Charges (as defined in the Company’s Indentures) for the Reference Period, which largely consist of interest expense, subject to certain adjustments provided for in the Company’s Indentures. Cogent’s ratios are shown in the table below.

 

Page 17 of 24


 

($ in 000’s) – unaudited   As of March 
31, 2024
    As of
June 30,
2024
    As of
September 30,
2024
    As of
December 31,
2024
    As of
March 31,
2025
    As of
June 30,
2025 (2))
 
Cash and cash equivalents & restricted cash     139,342       372,123       266,822       205,464     $ 165,676     $ 195,165  
Debt                                                
Capital (finance) leases – current portion     21,657       21,253       21,939       21,225       24,685       26,523  
Capital (finance) leases – long term     371,116       405,176       460,632       517,161       543,852       578,634  
Letters of credit     123       123       126       121       124       130  
Senior Secured 2026 Notes     500,000       500,000       500,000       500,000       500,000          
Senior Secured 2032 Notes                                             600,000  
Senior Unsecured 2027 Notes     450,000       750,000       750,000       750,000       750,000       750,000  
Total debt     1,342,896       1,676,552       1,732,697       1,788,507       1,818,661       1,955,287  
Total net debt     1,203,554       1,304,429       1,465,875       1,583,043       1,652,985       1,760,122  
Total secured debt     892,896       926,552       982,697       1,038,507       1,068,661       1,205,287  
Consolidated  Cash Flow (2)     382,850       372,621       338,892       307,655       310,345       286,881  
Consolidated  Leverage Ratio for the Reference Period     3.51       4.50       5.11       5.81       5.86       6.82  
Net leverage ratio (1)     3.14       3.50       4.33       5.15       5.33       6.14  
Secured Leverage Ratio for the Reference Period (2)     2.33       2.49       2.90       3.38       2.58       4.20  
Fixed Charges for the Reference Period (2)     94,614       91,723       88,057       106,877       110,704       118,290  
Fixed Charge Coverage Ratio for the Reference Period (2)     4.05       4.06       3.85       2.88       2.80       2.43  

 

(1) Net leverage ratio is not a defined term under the Company’s Indentures.

 

(2) Consolidated Cash Flow as defined in the Company’s $600.0 million Secured 2032 Notes issued in June 2025, includes cash payments under the IP Transit Services Agreement with TMUSA. Cash payments under the IP Transit Services Agreement with TMUSA for the for the most recently completed period of four consecutive fiscal quarters of the Company were $100.0 million.

 

Ratios under the Company’s $600 million 2032 Secured Notes   Q2-2025
Consolidated Cash Flow under the Indentures     286,881  
PLUS: Cash Payments under IP Transit Services Agreement with TMUSA     100,000  
Consolidated Cash Flow - $600.0 million Secured 2032 Notes     386,881  
Consolidated Leverage Ratio for the Reference Period - $600.0 million Secured 2032 Notes     5.05  
Net leverage ratio - $600.0 million Secured 2032 Notes (1)     4.55  
Secured Leverage Ratio for the Reference Period - $600.0 million 2032 Notes     3.12  
Fixed Charges for the Reference Period     118,290  
Fixed Charge Coverage Ratio for the Reference Period - $600.0 million 2032 Notes     3.27  

 

Cogent’s SEC filings are available online via the Investor Relations section of www.cogentco.com or on the Securities and Exchange Commission’s website at www.sec.gov.

 

Page 18 of 24


 

 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES 

CONDENSED CONSOLIDATED BALANCE SHEETS 

AS OF JUNE 30, 2025 AND DECEMBER 31, 2024 

(IN THOUSANDS, EXCEPT SHARE DATA)

 

    June 30,   December 31,  
    2025     2024  
    (Unaudited)    
Assets          
Current assets:          
Cash and cash equivalents   $ 213,651   $ 198,486  
Restricted cash     93,074     29,430  
Accounts receivable, net of allowance for credit losses of $8,390 and $9,762, respectively     95,127     96,934  
Due from T-Mobile, IP Transit Services Agreement, current portion, net of discount of $13,720 and $16,915, respectively     86,280     83,085  
Due from T-Mobile, Transition Services Agreement     119     62  
Prepaid expenses and other current assets     72,720     74,104  
Total current assets     560,971     482,101  
Property and equipment:          
Property and equipment     3,546,033     3,319,731  
Accumulated depreciation and amortization     (1,820,651 )   (1,655,564 )
Total property and equipment, net     1,725,382     1,664,167  
Right-of-use leased assets     325,681     324,315  
IPv4 intangible asset     458,000     458,000  
Other intangible assets, net     12,147     13,029  
Deposits and other assets     29,809     29,596  
Due from T-Mobile, IP Transit Services Agreement, net of discount of $6,343 and $12,312, respectively     135,323     179,534  
Due from T-Mobile, Purchase Agreement, net of discount of $4,897 and $5,755, respectively     23,218     22,360  
Total assets   $ 3,270,531   $ 3,173,102  
Liabilities and stockholders’ equity          
Current liabilities:          
Accounts payable   $ 49,169 $ 39,805  
Accrued and other current liabilities     116,653     134,609  
Due to T-Mobile – Transition Services Agreement     9     525  
Current maturities, operating lease liabilities     50,932     57,172  
Finance lease obligations, current maturities     26,523     21,225  
Total current liabilities     243,286     253,336  
Senior secured 2026 notes, net of unamortized debt costs of $375 and discount of $499         499,126  
Senior unsecured 2027 notes, net of unamortized debt costs of $1,632 and $2,013, respectively, and discounts of $5,724 and $7,053, respectively     742,644     740,934  
Secured IPv4 notes, net of unamortized debt costs of $9,880 and $6,702, respectively     370,520     199,298  
Senior secured 2032 notes, net of unamortized debt costs of $2,143     597,857      
Operating lease liabilities, net of current maturities     298,515     302,004  
Finance lease obligations, net of current maturities     578,634     517,161  
Deferred income tax liabilities     362,464     398,266  
Other long-term liabilities     29,943     40,129  
Total liabilities     3,223,863     2,950,254  
Commitments and contingencies:          
Stockholders’ equity:          
Common stock, $0.001 par value; 75,000,000 shares authorized; 49,246,196 and 49,034,925 shares issued and outstanding, respectively     49     49  
Additional paid-in capital     632,702     629,829  
Accumulated other comprehensive loss     (1,196 )   (30,685 )
Accumulated deficit     (584,887 )   (376,345 )
Total stockholders’ equity     46,668     222,848  
Total liabilities and stockholders’ equity   $ 3,270,531   $ 3,173,102  

 

Page 19 of 24


 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES 

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS 

FOR THE THREE MONTHS ENDED JUNE 30, 2025 AND JUNE 30, 2024 

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

    Three Months Ended     Three Months Ended  
    June 30, 2025     June 30, 2024  
    (Unaudited)     (Unaudited)  
Service revenue   $ 246,247     $ 260,443  
Operating expenses:                
Network operations (including $506 and $350 of equity-based compensation expense, respectively, exclusive of depreciation and amortization shown separately below)     137,492       156,167  
Selling, general, and administrative (including $4,158 and $3,215 of equity-based compensation expense, respectively)     64,924       68,345  
Acquisition costs – Sprint           12,370  
Depreciation and amortization     75,290       74,036  
Total operating expenses     277,706       310,918  
Gain on lease termination           3,332  
Operating loss     (31,459 )     (47,143 )
Interest expense, including change in valuation interest rate swap agreement     (39,777 )     (29,541 )
Loss on debt extinguishment and redemption – 2026 notes     (5,606 )      
Gain on bargain purchase – Sprint           27,673  
Interest income – IP Transit Services Agreement     4,299       5,934  
Interest income – Purchase Agreement     433       402  
Interest income and other, net     (2,415 )     2,484  
Loss before income taxes     (74,525 )     (40,191 )
Income tax benefit     16,718       7,853  
Net loss   $ (57,807 )   $ (32,338 )
                 
Comprehensive loss:                
Net loss   $ (57,807 )   $ (32,338 )
Foreign currency translation adjustment     17,737       (1,722 )
Comprehensive loss   $ (40,070 )   $ (34,060 )
                 
Net loss per common share:                
Basic net loss per common share   $ (1.21 )   $ (0.68 )
Diluted net loss per common share   $ (1.21 )   $ (0.68 )
Dividends declared per common share   $ 1.010     $ 0.975  
                 
Weighted-average common shares - basic     47,592,836       47,511,613  
                 
Weighted-average common shares - diluted     47,592,836       47,511,613  

 

Page 20 of 24


 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES 

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS 

FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND JUNE 30, 2024 

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

    Six Months Ended     Six Months Ended  
    June 30, 2025     June 30, 2024  
    (Unaudited)     (Unaudited)  
Service revenue   $ 493,298     $ 526,613  
Operating expenses:                
Network operations (including $996 and $735 of equity-based compensation expense, respectively, exclusive of depreciation and amortization shown separately below)     274,930       324,752  
Selling, general, and administrative (including $11,681 and $9,781 of equity-based compensation expense, respectively)     138,787       145,392  
Acquisition costs – Sprint           21,407  
Depreciation and amortization     151,328       144,930  
Total operating expenses     565,045       636,481  
Gain on lease termination           3,332  
Operating loss     (71,747 )     (106,536 )
Interest expense, including change in valuation interest rate swap agreement     (73,971 )     (58,703 )
Loss on debt extinguishment and redemption – 2026 notes     (5,606 )      
Gain on bargain purchase – Sprint           22,202  
Interest income – IP Transit Services Agreement     8,984       13,264  
Interest income (loss) – Purchase Agreement     858       (78 )
Interest income and other, net     (3,306 )     5,226  
Loss before income taxes     (144,788 )     (124,625 )
Income tax benefit     34,939       26,980  
Net loss   $ (109,849 )   $ (97,645 )
                 
Comprehensive loss:                
Net loss   $ (109,849 )   $ (97,645 )
Foreign currency translation adjustment     29,489       (6,756 )
Comprehensive loss   $ (80,360 )   $ (104,401 )
                 
Net loss per common share:                
Basic net loss per common share   $ (2.30 )   $ (2.06 )
Diluted net loss per common share   $ (2.30 )   $ (2.06 )
Dividends declared per common share   $ 2.015     $ 1.940  
                 
Weighted-average common shares - basic     47,804,421       47,408,786  
                 
Weighted-average common shares - diluted     47,804,421       47,408,786  

 

Page 21 of 24


 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 

FOR THE THREE MONTHS ENDED JUNE 30, 2025 AND JUNE 30, 2024 

(IN THOUSANDS)

 

    Three Months Ended June 30, 2025     Three Months Ended June 30, 2024  
    (Unaudited)     (Unaudited)  
Cash flows from operating activities:            
Net loss   $ (57,807 )   $ (32,338 )
Adjustments to reconcile net loss to net cash used in operating activities:                
Depreciation and amortization     75,290       74,039  
Amortization of debt costs and discounts     1,342       764  
Amortization of discounts, due from T-Mobile, IP Transit Services & Purchase Agreements     (4,731 )     (6,336 )
Equity-based compensation expense (net of amounts capitalized)     4,664       3,566  
     Loss on debt extinguishment and redemption – 2026 notes     5,606        
Gain on bargain purchase – Sprint Business           (27,673 )
Gain on finance lease termination           (3,332 )
     Deferred income taxes     (17,248 )     (10,485 )
Changes in operating assets and liabilities:                
Accounts receivable     (7,172 )     (4,507 )
Prepaid expenses and other current assets     (8,483 )     12,010  
    Due to T-Mobile – Transition Services Agreement     (209 )     (3,530 )
    Due from T-Mobile – Transition Services Agreement     (119 )     (8,619 )
Accounts payable, accrued liabilities and other long-term liabilities     (35,933 )     (16,400 )
Deposits and other assets     761       670  
Net cash used in operating activities     (44,039 )     (22,171 )
Cash flows from investing activities:                
Cash receipts - IP Transit Services Agreement – T-Mobile     25,000       66,667  
Acquisition of Sprint Business – severance reimbursement           7,989  
Purchases of property and equipment     (56,200 )     (48,767 )
Net cash (used in) provided by investing activities     (31,200 )     25,889  
Cash flows from financing activities:                
Dividends paid     (49,560 )     (93,304 )
Purchases of common stock     (11,517 )     (7,968 )
Net proceeds from issuance of senior unsecured 2027 notes - net of discount of $6.8 million and debt costs of $1.4 million           291,879  
Net proceeds from issuance of secured IPv4 notes – net of debt costs of $4.0 million and $7.6 million, respectively     170,479       198,420  
Net proceeds from issuance of senior secured 2032 notes - net of debt costs of $2.2 million     597,842        
Debt extinguishment and redemption – 2026 notes     (505,000 )      
Proceeds from exercises of stock options     30       40  
Settlement of finance lease – at a discount           (114,576 )
Principal payments of finance lease obligations     (8,520 )     (18,896 )
Net cash provided by financing activities     193,754       255,595  
Effect of exchange rates changes on cash     4,240       3,654  
Net increase in cash, cash equivalents and restricted cash     122,755       262,967  
Cash, cash equivalents and restricted cash, beginning of period     183,970       163,274  
Cash, cash equivalents and restricted cash, end of period   $ 306,725     $ 426,241  

 

Page 22 of 24


 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 

FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND JUNE 30, 2024 

(IN THOUSANDS)

 

    Six Months Ended     Six Months Ended  
    June 30, 2025     June 30, 2024  
      (Unaudited)       (Unaudited)  
Cash flows from operating activities:                
Net loss   $ (109,849 )   $ (97,645 )
Adjustments to reconcile net loss to net cash used in operating activities:                
 Depreciation and amortization     151,328       144,930  
 Amortization of debt costs and discounts     2,534       1,106  
 Amortization of discounts, due from T-Mobile, IP Transit Services & Purchase Agreements     (9,842 )     (13,186 )
 Equity-based compensation expense (net of amounts capitalized)     12,677       10,516  
 Loss on debt extinguishment and redemption – 2026 notes     5,606        
 Gain on bargain purchase – Sprint           (22,202 )
 Gain on finance lease termination           (3,332 )
 Deferred income taxes     (35,802 )     (43,554 )
Changes in operating assets and liabilities:                
 Accounts receivable     1,807       23,799  
 Prepaid expenses and other current assets     (6,222 )     12,900  
 Due to T-Mobile – Transition Services Agreement     (516 )     (64,622 )
 Due from T-Mobile – Transition Services Agreement     (57 )     (11,671 )
 Accounts payable, accrued liabilities and other long-term liabilities     (17,784 )     62,698  
 Deposits and other assets     (1,567 )     (2,688 )
Net cash used in operating activities     (7,687 )     (2,951 )
Cash flows from investing activities:                
Cash receipts - IP Transit Services Agreement – T-Mobile     50,000       154,167  
Acquisition of Sprint – severance reimbursement           12,323  
Purchases of property and equipment     (114,288 )     (89,650 )
Net cash (used in) provided by investing activities     (64,288 )     76,840  
Cash flows from financing activities:                
Dividends paid     (98,693 )     (93,782 )
Purchases of common stock     (11,517 )     (7,968 )
Net proceeds from issuance of senior unsecured 2027 notes - net of discount of $6.8 million and debt costs of $1.4 million           291,879  
Net proceeds from issuance of secured IPv4 notes – net of debt costs of $4.0 million and $7.6 million, respectively     170,479       198,420  
Net proceeds from issuance of senior secured 2032 notes - net of debt costs of $2.2 million     597,842        
Debt extinguishment and redemption – 2026 notes     (505,000 )      
Proceeds from exercises of stock options     151       204  
Settlement of finance lease – at a discount           (114,576 )
Principal payments of finance lease obligations     (16,523 )     (42,131 )
Net cash provided by financing activities     136,739       232,046  
Effect of exchange rates changes on cash     14,045       6,525  
Net increase in cash, cash equivalents and restricted cash     78,809       312,460  
Cash, cash equivalents and restricted cash, beginning of period     227,916       113,781  
Cash, cash equivalents and restricted cash, end of period   $ 306,725     $ 426,241  

 

Page 23 of 24


 

Except for historical information and discussion contained herein, statements contained in this release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to statements identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” “projects” and similar expressions. The statements in this release are based upon the current beliefs and expectations of Cogent’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. Numerous factors could cause or contribute to such differences, including the impact of our acquisition of the Wireline Business, including our difficulties integrating our business with the acquired Wireline Business, which may result in the combined company not operating as effectively or efficiently as expected; transition services required to support the acquired Wireline Business and the related costs continuing for a longer period than expected; transition related costs associated with the acquisition; the COVID-19 pandemic and the related government policies; future economic instability in the global economy, including the risk of economic recession, recent bank failures and liquidity concerns at certain other banks or a contraction of the capital markets, which could affect spending on Internet services and our ability to engage in financing activities; the impact of changing foreign exchange rates (in particular the Euro to USD and Canadian dollar to USD exchange rates) on the translation of our non-USD denominated revenues, expenses, assets and liabilities; legal and operational difficulties in new markets; the imposition of a requirement that we contribute to the US Universal Service Fund on the basis of our Internet revenue; changes in government policy and/or regulation, including net neutrality rules  by the United States Federal Communications Commission and in the area of data protection; cyber-attacks or security breaches of our network; increasing competition leading to lower prices for our services; our ability to attract new customers and to increase and maintain the volume of traffic on our network; the ability to maintain our Internet peering arrangements and right-of-way agreements on favorable terms; our reliance on a few equipment vendors, and the potential for hardware or software problems associated with such equipment; the dependence of our network on the quality and dependability of third-party fiber and right-of-way providers; our ability to retain certain customers that comprise a significant portion of our revenue base; the management of network failures and/or disruptions; our ability to make payments on our indebtedness as they become due and outcomes in litigation, risks associated with variable interest rates under our interest rate swap agreement, and outcomes in litigation as well as other risks discussed from time to time in our filings with the Securities and Exchange Commission, including, without limitation, our Annual Report on Form 10-K for the year December 31, 2024 and our Form 10-Q for the quarterly periods ended June 30, 2024, September 30, 2024, March 31, 2025 and June 30, 2025. Cogent undertakes no duty to update any forward-looking statement or any information contained in this press release or in other public disclosures at any time.

 

###

 

Page 24 of 24