株探米国株
エドガーで原本を確認する
false 0001158324 DC 0001158324 2026-02-20 2026-02-20 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): February 20, 2026

 

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 February 20, 2026, Cogent Communications Holdings, Inc. issued a press release summarizing its financial results for the fourth quarter of 2025 and the full year of 2025. The Company will hold a conference call regarding its financial results at 8:30 a.m. ET on February 20, 2026, 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 February 20, 2026. (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.
   
February 20, 2026 By: /s/ David Schaeffer
    Name: David Schaeffer
    Title: President and Chief Executive Officer

 

 

 

EX-99.1 2 tm266769d1_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 Fourth Quarter 2025 and Full Year 2025 Results

 

Financial and Business Highlights

 

· Service revenue was $240.5 million for Q4 2025 and was $241.9 million for Q3 2025.
· Service revenue was $975.8 million for full year 2025 and was $1,036.1 million for full year 2024.

o Wavelength revenue increased by 18.8% sequentially from Q3 2025 to $12.1 million for Q4 2025 and increased by 73.7% from Q4 2024.
o Wavelength revenue increased by 100.3% from full year 2024 to $38.5 million for full year 2025

§ Wavelength customer connections increased by 17.9%, sequentially from Q3 2025 to 2,064 connections for Q4 2025 and increased by 84.6% from Q4 2024.

o Revenue from leasing IPv4 addresses increased by 43.8% from full year 2024 to $64.5 million for full year 2025

· EBITDA, as adjusted, increased by 4.0% to $76.7 million for Q4 2025 from Q3 2025 and increased by 14.8% from $66.9 million for Q4 2024.

o EBITDA, as adjusted, margin was 31.9% for Q4 2025, 30.5% for Q3 2025 and was 26.5% for Q4 2024.
o Net cash provided by (used in) operating activities was $(6.0) million for Q4 2025, $3.1 million for Q3 2025 and $14.5 million for Q4 2024.
o Net cash provided by (used in) operating activities was $(10.6) million for full year 2025 and $(8.6) million for full year 2024.

· IP Network traffic for Q4 2025 increased by 4% from Q3 2025, increased by 10% from Q4 2024 and increased by 9% for full year 2025 from full year 2024.
· Cogent approved a quarterly dividend of $0.02 per share for Q1 2026.
· Cogent paid four quarterly dividends in 2025 totaling $150.1 million, or $3.05 per share.

o The tax treatment of these full year 2025 dividends is generally that 100.0% are treated as a return of capital.

 

[WASHINGTON, D.C. February 20, 2026] Cogent Communications Holdings, Inc. (NASDAQ: CCOI) (“Cogent”) today announced service revenue of $240.5 million for the three months ended December 31, 2025, a decrease of 0.6% from the three months ended September 30, 2025 and a decrease of 4.7% from the three months ended December 31, 2024. Service revenue was $1,036.1 million for the year ended December 31, 2024 and $975.8 million for the year ended December 31, 2025.

 

Page 1 of 29


 

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 $0.4 million for the three months ended December 31, 2025, $0.4 million for the three months ended September 30, 2025, $1.5 million for the three months ended December 31, 2024, $14.7 million for the year ended December 31, 2024 and $2.6 million for the year ended December 31, 2025.

 

Foreign exchange rates negatively impacted service revenue growth from the three months ended September 30, 2025 to the three months ended December 31, 2025 by $0.2 million, positively impacted service revenue growth from the three months ended December 31, 2024 to the three months ended December 31, 2025 by $2.7 million and positively impacted service revenue growth from the year ended December 31, 2024 to the year ended December 31, 2025 by $4.6 million. On a constant currency basis, service revenue decreased by 0.5% from the three months ended September 30, 2025 to the three months ended December 31, 2025, decreased by 5.7% from the three months ended December 31, 2024 to the three months ended December 31, 2025, and decreased by 6.3% for the year ended December 31, 2024 to the year ended December 31, 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 $134.3 million for the three months ended December 31, 2025, a decrease of 0.7% from the three months ended September 30, 2025 and an increase of 4.3% from the three months ended December 31, 2024. On-net revenue was $531.5 million for the year ended December 31, 2025; a decrease of 2.4% over the year ended December 31, 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 $92.9 million for the three months ended December 31, 2025, a decrease of 2.3% from the three months ended September 30, 2025 and a decrease of 17.9% from the three months ended December 31, 2024. Off-net revenue was $397.5 million for the year ended December 31, 2025; a decrease of 12.5% over the year ended December 31, 2024.

 

Page 2 of 29


 

Wavelength revenue was $12.1 million for the three months ended December 31, 2025, an increase of 18.8% from the three months ended September 30, 2025 and an increase of 73.7% from the three months ended December 31, 2024. Wavelength revenue was $38.5 million for the year ended December 31, 2025; an increase of 100.3% over the year ended December 31, 2024.

 

Non-core services are legacy services, which Cogent acquired and continues to support but does not actively sell. Non-core revenue was $1.2 million for the three months ended December 31, 2025, $1.4 million for the three months ended September 30, 2025, $3.4 million for the three months ended December 31, 2024. Non-core revenue was $8.3 million for the year ended December 31, 2025; a decrease of 54.1% from $18.2 million for the year ended December 31, 2024.

 

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 increased by 7.8% from the three months ended September 30, 2025 to $53.7 million for the three months ended December 31, 2025 and increased by 80.1% from the three months ended December 31, 2024. GAAP gross profit increased by 77.3% from the year ended December 31, 2024 to $170.6 million for the year ended December 31, 2025.

 

GAAP gross margin was 22.3% for the three months ended December 31, 2025, 20.6% for the three months ended September 30, 2025, 11.8% for the three months ended December 31, 2024, 9.3% for the year ended December 31, 2024 and 17.5% for the year ended December 31, 2025.

 

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 increased by 1.5% from the three months ended September 30, 2025 to $112.5 million for the three months ended December 31, 2025 and increased by 15.3% from the three months ended December 31, 2024. Non-GAAP gross profit increased by 11.8% from the year ended December 31, 2024 to $442.7 million for the year ended December 31, 2025.

 

Page 3 of 29


 

Non-GAAP gross margin was 46.8% for the three months ended December 31, 2025, 45.8% for the three months ended September 30, 2025, 38.7% for the three months ended December 31, 2024, 38.2% for the year ended December 31, 2024 and 45.4% for the year ended December 31, 2025.

 

Net cash provided by (used in) operating activities was $(6.0) million for the three months ended December 31, 2025, $3.1 million for the three months ended September 30, 2025 and $14.5 million for the three months ended December 31, 2024. Net cash provided by (used in) operating activities was $(8.6) million for the year ended December 31, 2024 and was $(10.6) million for the year ended December 31, 2025.

 

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 $25.0 million, $25.0 million and $25.0 million in the three months ended December 31, 2024, September 30, 2025 and December 31, 2025, respectively. Amounts paid under the IP Transit Services Agreement were $204.2 million in the year ended December 31, 2024 and $100.0 million in the year ended December 31, 2025.

 

Page 4 of 29


 

Earnings before interest, taxes, depreciation and amortization (EBITDA), was $51.7 million for the three months ended December 31, 2025, $48.8 million for the three months ended September 30, 2025 and $41.9 million for the three months ended December 31, 2024. EBITDA was $122.8 million for the year ended December 31, 2024 and $192.8 million for the year ended December 31, 2025.

 

EBITDA margin, was 21.5% for the three months ended December 31, 2025, 20.2% for the three months ended September 30, 2025 and 16.6% for the three months ended December 31, 2024. EBITDA margin was 11.9% for the year ended December 31, 2024 and 19.8% for the year ended December 31, 2025.

 

Earnings before interest, taxes, depreciation and amortization (EBITDA), as adjusted, for Sprint acquisition costs and cash paid under the IP Transit Services Agreement, was $76.7 million for the three months ended December 31, 2025, $73.8 million for the three months ended September 30, 2025 and $66.9 million for the three months ended December 31, 2024. EBITDA, as adjusted, for Sprint acquisition costs and cash paid under the IP Transit Services Agreement was $348.4 million for the year ended December 31, 2024 and $292.8 million for the year ended December 31, 2025. Cash paid under the IP Transit Services Agreement was $204.2 million for the year ended December 31, 2024 and $100.0 million for the year ended December 31, 2025, a decrease of $104.2 million from the year ended December 31, 2024 to the year ended December 31, 2025,

 

EBITDA margin, as adjusted for Sprint acquisition costs and cash paid under the IP Transit Services Agreement, was 31.9% for the three months ended December 31, 2025, 30.5% for the three months ended September 30, 2025 and 26.5% for the three months ended December 31, 2024. EBITDA, as adjusted, for Sprint acquisition costs and cash paid under the IP Transit Services Agreement margin was 33.6% for the year ended December 31, 2024 and 30.0% for the year ended December 31, 2025.

 

Basic and diluted net (loss) per share was $(0.64) for the three months ended December 31, 2025, $(0.87) for the three months ended September 30, 2025 and was $(0.91) for the three months ended December 31, 2024. Basic and diluted net (loss) per share was $(3.80) for the year ended December 31, 2025 and was $(4.28) for the year ended December 31, 2024.

 

Page 5 of 29


 

Total customer connections decreased by 4.7% from December 31, 2024 to 117,643 as of December 31, 2025 and decreased by 0.5% from September 30, 2025. On-net customer connections increased by 0.5% from December 31, 2024 to 87,944 as of December 31, 2025 and increased by 0.2% from September 30, 2025. Off-net customer connections decreased by 14.9% from December 31, 2024 to 24,656 as of December 31, 2025 and decreased by 3.4% from September 30, 2025. Wavelength customer connections increased by 84.6% from December 31, 2024 to 2,064 as of December 31, 2025 and increased by 17.9% from September 30, 2025. Non-core customer connections were 2,979 as of December 31, 2025, 3,244 as of September 30, 2025 and 5,802 as of December 31, 2024.

 

The number of on-net buildings increased by 126 on-net buildings from December 31, 2024 to 3,579 as of December 31, 2025 and increased by 42 on-net buildings from September 30, 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 December 31, 2025, Cogent was offering optical wavelength services in 1,068 locations in the United States, Mexico and Canada.

 

Quarterly Dividend Approved

 

On February 18, 2026, Cogent’s Board approved a regular quarterly dividend of $0.02 per share payable on March 20, 2026 to shareholders of record on March 6, 2026.

 

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.

 

Tax Treatment of 2025 Dividends

 

Cogent paid four quarterly dividends in 2025 totaling $150.1 million, or $3.05 per share. The expected tax treatment of these dividends is generally that 100.0% are treated as a return of capital and 0.0% are generally treated as dividends for United States federal income tax purposes. While the above information includes general statements about the tax classification of dividends paid on Cogent common stock, these statements do not constitute tax advice. The taxation of corporate distributions can be complex, and stockholders are encouraged to consult their tax advisers to determine what impact the above information may have on their specific tax situation.

 

Page 6 of 29


 

Conference Call and Website Information

 

Cogent will host a conference call with financial analysts at 8:30 a.m. (ET) on February 20, 2026 to discuss Cogent’s operating results for the fourth quarter of 2025 and full year 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 305 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 7 of 29


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

 

Summary of Financial and Operational Results

 

    Q1 2024     Q2 2024     Q3 2024     Q4 2024     Q1 2025     Q2 2025     Q3 2025     Q4 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     $ 135,267     $ 134,281  
  % Change from previous Qtr.     0.4 %     1.5 %     -3.0 %     -5.7 %     0.7 %     2.1 %     2.2 %     -0.7 %
Off-Net revenue   $ 118,178     $ 111,451     $ 111,291     $ 113,190     $ 107,274     $ 102,177     $ 95,111     $ 92,909  
  % Change from previous Qtr.     -4.4 %     -5.7 %     -0.1 %     1.7 %     -5.2 %     -4.8 %     -6.9 %     -2.3 %
Wavelength revenue (1)   $ 3,327     $ 3,625     $ 5,287     $ 6,966     $ 7,119     $ 9,057     $ 10,179     $ 12,097  
  % Change from previous Qtr.     7.0 %     9.0 %     45.8 %     31.8 %     2.2 %     27.2 %     12.4 %     18.8 %
Non-Core revenue (2)   $ 6,039     $ 4,610     $ 4,139     $ 3,375     $ 3,027     $ 2,682     $ 1,392     $ 1,231  
  % Change from previous Qtr.     -16.8 %     -23.7 %     -10.2 %     -18.5 %     -10.3 %     -11.4 %     -48.1 %     -11.6 %
Service revenue – total (15) (17)   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518  
  % Change from previous Qtr.     -2.2 %     -2.2 %     -1.2 %     -1.9 %     -2.1 %     -0.3 %     -1.7 %     -0.6 %
Constant currency total revenue quarterly growth rate – sequential quarters (3) (15) (17)     -2.3 %     -2.0 %     -1.5 %     -1.5 %     -1.9 %     -1.3 %     -2.1 %     -0.5 %
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 %     -6.6 %     -5.7 %

 

Page 8 of 29


 

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 %     -1.8 %     -0.8 %
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 %     -6.4 %     -5.3 %
Excise Taxes included in service revenue (4)   $ 20,549     $ 19,182     $ 19,752     $ 20,960     $ 20,200     $ 19,998     $ 19,188     $ 19,786  
  % Change from previous Qtr.     0.6 %     -6.7 %     3.0 %     6.1 %     -3.6 %     -1.0 %     -4.1 %     3.1 %
IPv4 Revenue, included in On-Net revenue (19)   $ 10,151     $ 10,938     $ 11,236     $ 12,560     $ 14,413     $ 15,320     $ 17,475     $ 17,323  
  % Change from previous Qtr.     2.8 %     7.8 %     2.7 %     11.8 %     14.8 %     6.3 %     14.1 %     -0.9 %
IPv4 Addresses Billed     12,213,414       12,813,955       12,943,590       13,033,248       12,879,749       13,187,109       14,600,974       15,274,488  
  % Change from previous Qtr.     6.8 %     4.9 %     1.0 %     0.7 %     -1.2 %     2.4 %     10.7 %     4.6 %
Corporate revenue (5)   $ 124,864     $ 119,557     $ 116,244     $ 113,070     $ 110,686     $ 109,047     $ 105,201     $ 102,817  
  % Change from previous Qtr.     -1.4 %     -4.3 %     -2.8 %     -2.7 %     -2.1 %     -1.5 %     -3.5 %     -2.3 %
Net-centric revenue (5) (15)   $ 91,979     $ 91,107     $ 91,873     $ 93,625     $ 92,615     $ 97,309     $ 100,288     $ 103,353  
  % Change from previous Qtr.     -1.3 %     -0.9 %     0.8 %     1.9 %     -1.1 %     5.1 %     3.1 %     3.1 %
Enterprise revenue (5) (17)   $ 49,325     $ 49,781     $ 49,085     $ 45,596     $ 43,747     $ 39,891     $ 36,460     $ 34,348  

 

Page 9 of 29


 

  % Change from previous Qtr.     -5.7 %     0.9 %     -1.4 %     -7.1 %     -4.1 %     -8.8 %     -8.6 %     -5.8 %
Network operations expenses (4)   $ 168,548     $ 155,817     $ 161,083     $ 154,706     $ 136,949     $ 136,986     $ 131,107     $ 128,035  
  % Change from previous Qtr.     -3.2 %     -7.6 %     3.4 %     -4.0 %     -11.5 %     0.0 %     -4.3 %     -2.3 %
GAAP gross profit (6)   $ 26,344     $ 30,240     $ 9,835     $ 29,836     $ 33,571     $ 33,465     $ 49,843     $ 53,742  
  % Change from previous Qtr.     -11.4 %     14.8 %     -67.5 %     203.4 %     12.5 %     -0.3 %     48.9 %     7.8 %
GAAP gross margin (6)     9.9 %     11.6 %     3.8 %     11.8 %     13.6 %     13.6 %     20.6 %     22.3 %
Non-GAAP gross profit (3) (7)   $ 97,620     $ 104,626     $ 96,119     $ 97,585     $ 110,099     $ 109,261     $ 110,842     $ 112,483  
  % Change from previous Qtr.     -0.3 %     7.2 %     -8.1 %     1.5 %     12.8 %     -0.8 %     1.4 %     1.5 %
Non-GAAP gross margin (3) (7)     36.7 %     40.2 %     37.4 %     38.7 %     44.6 %     44.4 %     45.8 %     46.8 %
Selling, general and administrative expenses (8)   $ 70,131     $ 65,130     $ 60,258     $ 55,732     $ 66,340     $ 60,766     $ 62,061     $ 60,740  
  % Change from previous Qtr.     -6.4 %     -7.1 %     -7.5 %     -7.5 %     19.0 %     -8.4 %     2.1 %     -2.1 %
Depreciation and amortization expense (18)   $ 70,891     $ 74,036     $ 85,815     $ 67,272     $ 76,038     $ 75,290     $ 60,429     $ 58,422  
  % Change from previous Qtr.     4.6 %     4.4 %     15.9 %     -21.6 %     13.0 %     -1.0 %     -19.7 %     -3.3 %
Equity-based compensation expense   $ 6,950     $ 3,565     $ 7,875     $ 7,348     $ 8,013     $ 4,664     $ 8,932     $ 4,808  
  % Change from previous Qtr.     4.0 %     -48.7 %     120.9 %     -6.7 %     9.1 %     -41.8 %     91.5 %     -46.2 %
Operating income (loss)   $ (59,389 )   $ (47,143 )   $ (57,829 )   $ (32,767 )   $ (40,292 )   $ (31,459 )   $ (18,128 )   $ (11,329 )
  % Change from previous Qtr.     -13.3 %     -20.6 %     22.7 %     -43.3 %     23.0 %     -21.9 %     -42.4 %     -37.5 %

 

Page 10 of 29


 

Interest expense (9)   $ 23,010     $ 38,840     $ 32,474     $ 45,371     $ 34,015     $ 48,688     $ 43,146     $ 54,135  
  % Change from previous Qtr.     -34.1 %     68.8 %     -16.4 %     39.7 %     -25.0 %     43.1 %     -11.4 %     25.5 %
Non-cash change in valuation – Swap Agreement (9)   $ 6,152     $ (9,299 )   $ (5,597 )   $ (7,632 )   $ 201     $ (8,911 )   $ 223     $ (9,758 )
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 )   $ (41,544 )   $ (43,317 )
Basic net loss per common share   $ (1.38 )   $ (0.68 )   $ (1.33 )   $ (0.91 )   $ (1.09 )   $ (1.21 )   $ (0.87 )   $ (0.64 )
Diluted net loss per common share   $ (1.38 )   $ (0.68 )   $ (1.33 )   $ (0.91 )   $ (1.09 )   $ (1.21 )   $ (0.87 )   $ (0.64 )
Weighted average common shares – basic     47,416,268       47,511,613       47,426,131       47,540,833       47,676,735       47,592,836       47,603,287       47,724,101  
  % Change from previous Qtr.     0.1 %     0.2 %     -0.2 %     0.2 %     0.3 %     -0.2 %     0.0 %     0.3 %
Weighted average common shares – diluted     47,416,268       47,511,613       47,426,131       47,540,833       47,676,735       47,592,836       47,603,287       47,724,101  
  % Change from previous Qtr.     -1.3 %     0.2 %     -0.2 %     0.2 %     0.3 %     -0.2 %     0.0 %     0.3 %
EBITDA (3)   $ 18,452     $ 27,126     $ 35,861     $ 41,853     $ 43,759     $ 48,495     $ 48,781     $ 51,743  
  % Change from previous Qtr.     207.0 %     47.0 %     32.2 %     16.7 %     4.6 %     10.8 %     0.6 %     6.1 %
EBITDA margin (3)     6.9 %     10.4 %     13.9 %     16.6 %     17.7 %     19.7 %     20.2 %     21.5 %
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     $ 25,000     $ 25,000  

 

Page 11 of 29


 

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     $ 73,781     $ 76,743  
  % Change from previous Qtr.     4.1 %     -7.7 %     -42.7 %     9.8 %     2.9 %     6.9 %     0.4 %     4.0 %
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 %     30.5 %     31.9 %
Net cash provided by (used in) operating activities   $ 19,219     $ (22,171 )   $ (20,226 )   $ 14,532     $ 36,351     $ (44,039 )   $ 3,100     $ (5,992 )
  % Change from previous Qtr.     139.5 %     -215.4 %     8.8 %     171.8 %     150.1 %     -221.1 %     107.0 %     -293.3 %
Capital expenditures   $ 40,883     $ 48,767     $ 59,244     $ 46,104     $ 58,088     $ 56,200     $ 36,250     $ 37,031  
  % Change from previous Qtr.     -6.3 %     19.3 %     21.5 %     -22.2 %     26.0 %     -3.3 %     -35.5 %     2.2 %
Principal payments of capital (finance) lease obligations   $ 23,235     $ 133,472     $ 4,516     $ 27,979     $ 8,003     $ 8,520     $ 8,791     $ 8,528  
  % Change from previous Qtr.     23.5 %     474.4 %     -96.6 %     519.6 %     -71.4 %     6.5 %     3.2 %     -3.0 %
Dividends paid (16)   $ 478     $ 93,304     $ 47,210     $ 48,416     $ 49,133     $ 49,560     $ 49,066     $ 2,304  
Gross Leverage Ratio (3) (11)     3.57       4.06       4.94       5.72       6.69       8.65       8.24       8.04  
Net Leverage Ratio (3) (11)     3.17       3.14       4.13       5.07       6.08       7.52       7.44       7.34  

 

Page 12 of 29


 

Gross Leverage Ratio, adjusted for amounts Due from T-Mobile (3) (20)     2.64       3.37       4.16       4.91       5.81       7.74       7.45       7.35  
Net Leverage Ratio, adjusted for amounts Due from T-Mobile (3) (20)     2.24       2.45       3.36       4.25       5.21       6.61       6.65       6.64  
Gross Leverage Ratio under the Company’s Indentures (3)     3.51       4.50       5.11       5.81       5.86       6.82       5.66       6.13  
Secured Leverage Ratio under the Company’s Indentures (3)     2.33       2.49       2.90       3.38       3.44       4.20       3.49       3.80  
Interest Coverage Ratio under the Company’s Indentures (3)     4.05       4.06       3.85       2.88       2.80       2.43       2.62       2.38  
Customer Connections – end of period (15)                                                                
On-Net customer connections     87,574       87,387       87,655       87,500       86,781       87,407       87,767       87,944  
  % Change from previous Qtr.     -0.8 %     -0.2 %     0.3 %     -0.2 %     -0.8 %     0.7 %     0.4 %     0.2 %
Off-Net customer connections     34,579       32,758       32,420       28,963       27,508       26,239       25,518       24,656  
  % Change from previous Qtr.     -5.7 %     -5.3 %     -1.0 %     -10.7 %     -5.0 %     -4.6 %     -2.7 %     -3.4 %
Wavelength customer connections (1)     693       754       1,041       1,118       1,322       1,469       1,750       2,064  
  % Change from previous Qtr.     4.8 %     8.8 %     38.1 %     7.4 %     18.2 %     11.1 %     19.1 %     17.9 %
Non-Core customer connections (2)     10,037       7,883       5,217       5,802       5,120       3,615       3,244       2,979  

 

Page 13 of 29


 

  % Change from previous Qtr.     -16.2 %     -21.5 %     -33.8 %     11.2 %     -11.8 %     -29.4 %     -10.3 %     -8.2 %
Total customer connections (15)     132,883       128,782       126,333       123,383       120,731       118,730       118,279       117,643  
  % Change from previous Qtr.     -3.4 %     -3.1 %     -1.9 %     -2.3 %     -2.1 %     -1.7 %     -0.4 %     -0.5 %
Corporate customer connections (5)     51,821       48,690       47,613       46,371       45,295       44,307       43,391       42,579  
  % Change from previous Qtr.     -4.9 %     -6.0 %     -2.2 %     -2.6 %     -2.3 %     -2.2 %     -2.1 %     -1.9 %
Net-centric customer connections (5) (15)     61,599       61,736       62,273       62,236       61,795       62,659       63,875       64,551  
  % Change from previous Qtr.     -1.2 %     0.2 %     0.9 %     -0.1 %     -0.7 %     1.4 %     1.9 %     1.1 %
Enterprise customer connections (5) (17)     19,463       18,356       16,447       14,776       13,641       11,764       11,013       10,513  
  % Change from previous Qtr.     -6.2 %     -5.7 %     -10.4 %     -10.2 %     -7.7 %     -13.8 %     -6.4 %     -4.5 %

 

Page 14 of 29


 

On-Net Buildings – end of period                                                
Multi-Tenant office buildings   1,861     1,864     1,870     1,871     1,867     1,871     1,869     1,881  
Carrier neutral data center buildings   1,376     1,393     1,410     1,423     1,453     1,471     1,482     1,511  
Cogent data centers   78     86     95     104     101     101     100     100  
Cogent edge data centers   6     43     49     55     79     86     86     87  
Total on-net buildings   3,321     3,386     3,424     3,453     3,500     3,529     3,537     3,579  
Total carrier neutral data center nodes   1,586     1,602     1,627     1,646     1,668     1,675     1,686     1,715  
Wave enabled locations   295     516     657     808     883     938     996     1,068  
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     1,017,433,216     1,025,139,485  
Total Technical Buildings Owned (12)   482     482     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     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     72,955     73,218  
Metro route miles – Leased   25,977     27,373     28,510     29,802     30,788     31,297     31,388     32,634  
Metro fiber miles – Leased   79,138     80,042     84,476     87,678     90,696     92,631     93,338     96,663  
Intercity route miles – Owned   21,883     21,883     21,883     21,883     21,883     21,883     21,883     21,883  

 

Page 15 of 29


 

Metro route miles – Owned     1,704       1,704       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       8,043       7,659  
Headcount – end of period (13)                                                                
Sales force – quota bearing (13)     677       656       655       650       629       628       617       590  
Sales force – total (13)     871       851       847       843       820       820       802       777  
Total employees (13)     1,955       1,901       1,908       1,916       1,899       1,889       1,882       1,833  
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       4.6       4.1  
FTE – sales reps     627       632       620       622       605       588       592       585  

 

(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, $506, $570 and $319 in the three-month periods ended March 31, 2024 through December 31, 2025 respectively. Network operations expense includes excise taxes, including Universal Service Fund fees, of $20,549, $19,182, $19,752, $20,960, $20,200, $19,998, $19,188 and $19,786 in the three-month periods ended March 31, 2024 through December 31, 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.

 

Page 16 of 29


 

(8) Excludes equity-based compensation expense of $6,565, $3,215, $7,406, $6,871, $7,523, $4,158, $8,362 and $4,489 in the three-month periods ended March 31, 2024 through December 31, 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, June 30, 2025, September 30, 2025 or December 31, 2025.

 

(9) As of December 31, 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, $9,769 and $9,880 for the three-month periods ended June 30, 2024, December 31, 2024, June 30, 2025 and December 31, 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.

 

(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,
· $25.0 million for the three months ended September 30, 2025, and
· $25.0 million for the three months ended December 31, 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 87 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.
· As of September 30, 2025, there were 588 employees remaining from the original Wireline Business employees.
· As of December 31, 2025, there were 569 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,
· $1.1 million for the three months ended June 30, 2025,
· $0.4 million for the three months ended September 30, 2025, and
· $0.4 million for the three months ended December 31, 2025.

 

Page 17 of 29


 

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,
· 1,595 as of June 30, 2025,
· 1,666 as of September 30, 2025, and
· 1,666 as of December 31, 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.

 

(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, $244,821, $224,167 and $203,120 as of March 31, 2024 to December 31, 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.

 

Page 18 of 29


 

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.

 

    Q1 2024     Q2 2024     Q3 2024     Q4 2024     Q1 2025     Q2 2025     Q3 2025     Q4 2025    

YEAR 2024

   

YEAR 2025

 
($ in 000’s) – unaudited                                                                                
Net cash provided by (used in) operating activities   $ 19,219     $ (22,171 )   $ (20,226 )   $ 14,532     $ 36,351     $ (44,039 )   $ 3,100     $ (5,992 )   $ (8,645 )   $ (10,579 )
Changes in operating assets and liabilities   $ (34,640 )   $ 11,077     $ 22,868     $ 27,892     $ (26,614 )   $ 42,244     $ 8,941     $ 7,795       30,343       32,237  
Cash interest expense and income tax expense     33,873       38,220       33,219       (571 )     34,022       50,290       36,740       49,940       101,120       171,127  
EBITDA   $ 18,452     $ 27,126     $ 35,861     $ 41,853     $ 43,759     $ 48,495     $ 48,781     $ 51,743     $ 122,818     $ 192,785  
PLUS: Sprint acquisition costs   $ 9,037     $ 12,370     $ -     $ -     $ -     $ -     $ -     $ -     $ 21,407     $ -  
PLUS: Cash payments made to the Company under IP Transit Services Agreement     87,500       66,667       25,000       25,000       25,000       25,000       25,000       25,000       204,167       100,000  
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     $ 73,781     $ 76,743     $ 348,392     $ 292,785  
EBITDA margin     6.9 %     10.4 %     13.9 %     16.6 %     17.7 %     19.7 %     20.2 %     21.5 %     11.9 %     19.8 %
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 %     30.5 %     31.9 %     33.6 %     30.0 %

 

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

   

Q3

2025

   

Q4

2025

   

YEAR

2024

   

YEAR

2025

 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 1,036,104     $ 975,766  
Impact of foreign currencies on service revenue     (304 )     323       (620 )     1,022       542       (2,419 )     (938 )     191       261       (4,570 )
Service revenue - as adjusted for currency impact (1)   $ 265,864     $ 260,766     $ 256,582     $ 253,313     $ 247,590     $ 243,828     $ 241,011     $ 240,709     $ 1,036,365     $ 971,196  
Service revenue, as reported – prior sequential period   $ 272,099     $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 940,922     $ 1,036,104  
Constant currency revenue increase (decrease)   $ (6,235 )   $ (5,402 )   $ (3,861 )   $ (3,889 )   $ (4,701 )   $ (3,220 )   $ (5,236 )   $ (1,240 )   $ 95,443     $ (64,908 )
Constant currency revenue percent increase (decrease)     -2.3 %     -2.0 %     -1.5 %     -1.5 %     -1.9 %     -1.3 %     -2.1 %     -0.5 %     10.1 %     -6.3 %

 

Page 19 of 29


 

(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

   

Q3

2025

   

Q4

2025

   

YEAR

2024

   

YEAR

2025

 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 1,036,104     $ 975,766  
Impact of foreign currencies on service revenue     (362 )     420       (213 )     405       1,258       (1,507 )     (1,806 )     (2,659 )     261       (4,570 )
Service revenue - as adjusted for currency impact (2)   $ 265,806     $ 260,863     $ 256,989     $ 252,696     $ 248,306     $ 244,740     $ 240,143     $ 237,859     $ 1,036,365     $ 971,196  
Service revenue, as reported – prior year period   $ 153,588     $ 239,806     $ 275,429     $ 272,099     $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 940,922     $ 1,036,104  
Constant currency revenue increase   $ 112,218     $ 21,057     $ (18,440 )   $ (19,403 )   $ (17,862 )   $ (15,703 )   $ (17,059 )   $ (14,432 )   $ 95,443     $ (64,908 )
Constant currency percent revenue increase     73.1 %     8.8 %     -6.7 %     -7.1 %     -6.7 %     -6.0 %     -6.6 %     -5.7 %     10.1 %     -6.3 %

 

(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

   

Q3

2025

   

Q4

2025

   

YEAR

2024

   

YEAR

2025

 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 1,036,104     $ 975,766  
Impact of foreign currencies on service revenue     (304 )     323       (620 )     1,022       542       (2,419 )     (938 )     191       261       (4,570 )
Impact of excise taxes on service revenue     (121 )     1,367       (570 )     (1,208 )     760       202       832       (598 )     (30,224 )     1,269  
Service revenue - as adjusted for currency and excise taxes impact (3)   $ 265,743     $ 262,133     $ 256,012     $ 252,105     $ 248,350     $ 244,030     $ 241,843     $ 240,111     $ 1,006,141     $ 972,465  
Service revenue, as reported – prior sequential period   $ 272,099     $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 940,922     $ 1,036,104  
Constant currency and excise taxes revenue increase (decrease)   $ (6,356 )   $ (4,035 )   $ (4,431 )   $ (5,097 )   $ (3,941 )   $ (3,018 )   $ (4,404 )   $ (1,838 )   $ 65,219     $ (63,639 )
Constant currency and excise tax revenue percent increase (decrease)     -2.3 %     -1.5 %     -1.7 %     -2.0 %     -1.6 %     -1.2 %     -1.8 %     -0.8 %     6.9 %     -6.1 %

 

(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.

 

Page 20 of 29


 

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

   

Q3

2025

   

Q4

2025

   

YEAR

2024

   

YEAR

2025

 
Service revenue, as reported – current period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 1,036,104     $ 975,766  
Impact of foreign currencies on service revenue     (362 )     420       (213 )     405       1,258       (1,507 )     (1,806 )     (2,659 )     261       (4,570 )
Impact of excise taxes on service revenue     (16,356 )     (8,142 )     (5,195 )     (532 )     349       (816 )     586       1,174       (30,224 )     1,269  
Service revenue - as adjusted for currency and excise taxes impact (4)   $ 249,450     $ 252,721     $ 251,794     $ 252,164     $ 248,655     $ 243,924     $ 240,729     $ 239,033     $ 1,006,141     $ 972,465  
Service revenue, as reported – prior year period   $ 153,588     $ 239,806     $ 275,429     $ 272,099     $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 940,922     $ 1,036,104  
Constant currency and excise taxes revenue increase   $ 95,862     $ 12,915     $ (23,635 )   $ (19,935 )   $ (17,513 )   $ (16,519 )   $ (16,473 )   $ (13,258 )   $ 65,219     $ (63,639 )
Constant currency and excise tax percent revenue increase     62.4 %     5.4 %     -8.6 %     -7.3 %     -6.6 %     -6.3 %     -6.4 %     -5.3 %     6.9 %     -6.1 %

 

(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.

 

    Q1 2024     Q2 2024     Q3 2024     Q4 2024     Q1 2025     Q2 2025     Q3 2025     Q4 2025     YEAR 2024     YEAR 2025  
($ in 000’s) – unaudited                                                                                
Service revenue total   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 1,036,104     $ 975,766  
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       192,106       186,776       939,849       805,141  
GAAP Gross Profit (5)   $ 26,344     $ 30,240     $ 9,835     $ 29,836     $ 33,571     $ 33,465     $ 49,843     $ 53,742     $ 96,255     $ 170,625  
Plus - Equity-based compensation – network operations expense     385       350       469       477       490       506       570       319       1,681       1,885  
Plus – Depreciation and amortization expense   $ 70,891     $ 74,036     $ 85,815     $ 67,272     $ 76,038     $ 75,290     $ 60,429     $ 58,422     $ 298,014     $ 270,179  
Non-GAAP Gross Profit (6)   $ 97,620     $ 104,626     $ 96,119     $ 97,585     $ 110,099     $ 109,261     $ 110,842     $ 112,483     $ 395,950     $ 442,689  
GAAP Gross Margin (5)     9.9 %     11.6 %     3.8 %     11.8 %     13.6 %     13.6 %     20.6 %     22.3 %     9.3 %     17.5 %
Non-GAAP Gross Margin (6)     36.7 %     40.2 %     37.4 %     38.7 %     44.6 %     44.4 %     45.8 %     46.8 %     38.2 %     45.4 %

 

(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.

 

(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 metrics 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.

 

Page 21 of 29


 

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
    As of
September
30, 2025
    As of
December
31, 2025
 
Cash and cash equivalents & restricted cash   $ 163,274     $ 426,241     $ 316,092     $ 227,916     $ 183,970     $ 306,725     $ 226,294     $ 205,112  
Debt                                                                
Capital (finance) leases – current portion     64,043       21,253       21,939       21,225       24,685       26,523       24,990       26,112  
Capital (finance) leases – long term     453,473       405,176       460,632       517,161       543,852       578,634       576,851       597,239  
Senior Secured 2032 Notes                                             600,000       600,000       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       380,400       380,400  
Senior Unsecured 2027 Notes     450,000       750,000       750,000       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       2,332,241       2,353,751  
Total net debt     1,304,242       1,456,188       1,622,479       1,766,470       1,840,567       2,028,832       2,105,947       2,148,639  
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       282,888       292,785  
Gross leverage ratio     3.57       4.06       4.94       5.72       6.69       8.65       8.24       8.04  
Net leverage ratio     3.17       3.14       4.13       5.07       6.08       7.52       7.44       7.34  
Total amounts Due from T-Mobile   $ 383,981     $ 323,650     $ 304,497     $ 284,979     $ 265,090     $ 244,821     $ 224,167     $ 203,120  
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       2,108,074       2,150,631  
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       1,881,780       1,945,519  
Gross leverage ratio, adjusted for amounts Due from T-Mobile     2.64       3.37       4.16       4.91       5.81       7.74       7.45       7.35  
Net leverage ratio, adjusted for amounts Due from T-Mobile     2.24       2.45       3.36       4.25       5.21       6.61       6.65       6.64  

 

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.

 

($ 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)
    As of
September
30, 2025 (2)
    As of
December
31, 2025 (2)
 
Cash and cash equivalents & restricted cash     139,342       372,123       266,822       205,464     $ 165,676     $ 195,165     $ 136,513     $ 135,410  
Debt                                                                
Capital (finance) leases – current portion     21,657       21,253       21,939       21,225       24,685       26,523       24,990       26,112  
Capital (finance) leases – long term     371,116       405,176       460,632       517,161       543,852       578,634       576,851       597,239  
Letters of credit     123       123       126       121       124       130       130       130  
Senior Secured 2026 Notes     500,000       500,000       500,000       500,000       500,000                          
Senior Secured 2032 Notes                                             600,000       600,000       600,000  
Senior Unsecured 2027 Notes     450,000       750,000       750,000       750,000       750,000       750,000       750,000       750,000  

 

Page 22 of 29


 

Total debt     1,342,896       1,676,552       1,732,697       1,788,507       1,818,661       1,955,287       1,951,971       1,973,481  
Total net debt     1,203,554       1,304,429       1,465,875       1,583,043       1,652,985       1,760,122       1,815,458       1,838,071  
Total secured debt     892,896       926,552       982,697       1,038,507       1,068,661       1,205,287       1,201,971       1,223,481  
Consolidated Cash Flow (2)     382,850       372,621       338,892       307,655       310,345       286,881       344,739       322,154  
Consolidated Leverage Ratio for the Reference Period     3.51       4.50       5.11       5.81       5.86       6.82       5.66       6.13  
Net leverage ratio (1)     3.14       3.50       4.33       5.15       5.33       6.14       5.27       5.71  
Secured Leverage Ratio for the Reference Period (2)     2.33       2.49       2.90       3.38       2.58       4.20       3.49       3.80  
Fixed Charges for the Reference Period (2)     94,614       91,723       88,057       106,877       110,704       118,290       131,688       135,228  
Fixed Charge Coverage Ratio for the Reference Period (2)     4.05       4.06       3.85       2.88       2.80       2.43       2.62       2.38  

 

(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     Q3 2025     Q4 2025  
Consolidated Cash Flow under the Indentures     286,881       344,739       322,154  
PLUS: Cash Payments under IP Transit Services Agreement with TMUSA     100,000       100,000       100,000  
Consolidated Cash Flow - $600.0 million Secured 2032 Notes     386,881       444,739       422,154  
Consolidated Leverage Ratio for the Reference Period - $600.0 million Secured 2032 Notes     5.05       4.39       4.67  
Net leverage ratio - $600.0 million Secured 2032 Notes (1)     4.55       4.08       4.35  
Secured Leverage Ratio for the Reference Period - $600.0 million 2032 Notes     3.12       2.70       2.90  
Fixed Charges for the Reference Period     118,290       131,688       135,228  
Fixed Charge Coverage Ratio for the Reference Period - $600.0 million 2032 Notes     3.27       3.38       3.12  

 

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 23 of 29


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

AS OF DECEMBER 31, 2025 AND 2024

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

    2025     2024  
Assets                
Current assets:                
Cash and cash equivalents   $ 148,515     $ 198,486  
Restricted cash     56,597       29,430  
Accounts receivable, net of allowance for credit losses of $4,610 and $9,762, respectively     88,050       96,934  
Due from T-Mobile, IP Transit Services Agreement, current portion, net of discount of $10,401 and $16,915, respectively     89,599       83,085  
Due from T-Mobile, Transition Services Agreement     119       62  
Prepaid expenses and other current assets     67,701       74,104  
Total current assets     450,581       482,101  
Property and equipment:                
Property and equipment     3,642,906       3,319,731  
Accumulated depreciation and amortization     (1,921,832 )     (1,655,564 )
Total property and equipment, net     1,721,074       1,664,167  
Right-of-use leased assets     310,523       324,315  
IPv4 intangible asset     458,000       458,000  
Other intangible assets, net     11,251       13,029  
Due from T-Mobile, IP Transit Services Agreement, net of discount of $2,255 and $12,122, respectively     89,412       179,534  
Due from T-Mobile, Purchase Agreement, net of discount of $4,006 and $5,755, respectively     24,109       22,360  
Deposits and other assets     34,834       29,596  
Total assets   $ 3,099,784     $ 3,173,102  
Liabilities and stockholders’ equity                
Current liabilities:                
Accounts payable   $ 30,571     $ 39,805  
Accrued and other current liabilities     109,582       134,609  
Due to T-Mobile – Transition Services Agreement           525  
Current maturities, operating lease liabilities     54,576       57,172  
Finance lease obligations, current maturities     26,112       21,225  
Total current liabilities     220,841       253,336  
Senior secured 2032 notes, net of unamortized debt costs of $2,020     597,980        
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 $1,236 and $2,013, respectively, and discounts of $4,344 and $7,053, respectively     744,420       740,934  
Secured IPv4 notes, net of debt costs of $8,863 and $6,702, respectively     371,537       199,298  
Operating lease liabilities, net of current maturities     269,753       302,004  
Finance lease obligations, net of current maturities     597,239       517,161  
Deferred income tax liabilities     333,294       398,266  
Other long-term liabilities     28,568       40,129  
Total liabilities     3,163,632       2,950,254  
Commitments and contingencies                
Stockholders’ (deficit) equity:                
Common stock, $0.001 par value; 75,000,000 shares authorized; 50,062,158 and 49,034,925 shares issued and outstanding, respectively     50       49  
Additional paid-in capital     643,256       629,829  
Accumulated other comprehensive income (loss)     1,428       (30,685 )
Accumulated deficit     (708,582 )     (376,345 )
Total stockholders’ (deficit) equity     (63,848 )     222,848  
Total liabilities and stockholders’ (deficit) equity   $ 3,099,784     $ 3,173,102  

 

Page 24 of 29


 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

FOR THE THREE MONTHS ENDED DECEMBER 31, 2025 AND DECEMBER 31, 2024

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

   

Three Months
Ended December
31, 2025

(Unaudited)

   

Three Months
Ended December
31, 2024

(Unaudited)

 
Service revenue   $ 240,518     $ 252,291  
Operating expenses:                
Network operations (including $319 and $477 of equity-based compensation expense, respectively), exclusive of amounts shown separately     128,354       155,183  
Selling, general, and administrative (including $4,489 and $6,871 of equity-based compensation expense, respectively)     65,229       62,603  
Depreciation and amortization     58,422       67,272  
Total operating expenses     252,005       285,058  
Gains on lease terminations and other     158        
Operating loss     (11,329 )     (32,767 )
Interest expense, including change in valuation – interest rate swap     (44,377 )     (37,739 )
Interest income – IP Transit Services Agreement     3,502       5,065  
Interest income – Purchase Agreement     450       417  
Interest income and other     4,172       10,014  
Loss before income taxes     (47,582 )     (55,010 )
Income tax benefit     16,801       11,693  
Net loss   $ (30,781 )   $ (43,317 )
                 
Comprehensive loss:                
Net loss   $ (30,781 )   $ (43,317 )
Foreign currency translation adjustment     2,860       (18,391 )
Comprehensive loss   $ (27,921 )   $ (61,708 )
Basic net loss per common share   $ (0.64 )   $ (0.91 )
Diluted net loss per common share   $ (0.64 )   $ (0.91 )
Dividends declared per common share   $ 0.020     $ 0.995  
Weighted-average common shares-basic     47,724,101       47,540,833  
Weighted-average common shares -diluted     47,724,101       47,540,833  

 

Page 25 of 29


 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

FOR EACH OF THE THREE YEARS ENDED DECEMBER 31, 2025

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

    2025     2024     2023  
Service revenue   $ 975,766     $ 1,036,104     $ 940,922  
Operating expenses:                        
Network operations (including $1,885, $1,681 and $1,069 of equity-based compensation expense, respectively), exclusive of amounts shown separately     534,962       641,836       544,232  
Selling, general, and administrative (including $24,532, $24,057 and $25,855 of equity-based compensation expense, respectively)     274,436       275,781       275,318  
Acquisition costs – Cogent Fiber Business           21,407       18,492  
Depreciation and amortization     270,181       298,018       232,209  
Total operating expenses     1,079,579       1,237,042       1,070,251  
Gains on lease terminations and other     2,740       3,332        
Operating loss     (101,073 )     (197,606 )     (129,329 )
Interest expense, including change in valuation – interest rate swap     (161,362 )     (123,317 )     (93,344 )
Loss on debt extinguishment and redemption – 2026 Notes     (5,606 )            
Gain on bargain purchase – Cogent Fiber Business           22,202       1,406,435  
Interest income – IP Transit Services Agreement     16,391       23,767       26,796  
Interest income – Purchase Agreement     1,749       748       1,889  
Interest income and other     4,936       14,557       7,030  
(Loss) income before income taxes     (244,965 )     (259,649 )     1,219,477  
Income tax benefit     62,791       55,575       53,964  
Net (loss) income   $ (182,174 )   $ (204,074 )   $ 1,273,441  
                         
Comprehensive (loss) income:                        
Net (loss) income   $ (182,174 )   $ (204,074 )   $ 1,273,441  
Foreign currency translation adjustment     32,113       (16,300 )     4,771  
Comprehensive (loss) income   $ (150,061 )   $ (220,374 )   $ 1,278,212  
Basic net (loss) income per common share   $ (3.80 )   $ (4.28 )   $ 26.88  
Diluted net (loss) income per common share   $ (3.80 )   $ (4.28 )   $ 26.62  
Dividends declared per common share   $ 3.05     $ 3.92     $ 3.76  
Weighted-average common shares-basic     47,928,826       47,627,873       47,373,361  
Weighted-average common shares -diluted     47,928,826       47,627,873       47,837,512  

 

Page 26 of 29


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED DECEMBER 31, 2025 AND DECEMBER 31, 2024

(IN THOUSANDS)

 

   

Three Months
Ended December 
31, 2025

(Unaudited)

   

Three Months
Ended December 
31, 2024

(Unaudited)

 
Cash flows from operating activities:                
Net loss   $ (30,781 )   $ (43,317 )
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:                
Depreciation and amortization     58,422       67,272  
Amortization of debt discounts and premium     1,472       1,324  
Amortization of discounts, due from T-Mobile, IP Transit Services & Purchase Agreements     (3,952 )     (5,482 )
Equity-based compensation expense (net of amounts capitalized)     4,808       7,348  
Gains – lease terminations and other     (158 )      
Deferred income taxes     (18,250 )     15,279  
Changes in operating assets and liabilities:                
Accounts receivable     7,803       2,631  
Prepaid expenses and other current assets     1,766       (1,890 )
Due to T-Mobile – Transition Services Agreement     (18 )     (1,045 )
Due from T-Mobile – Transition Services Agreement     112       (62 )
Deposits and other assets     (3,845 )     2,409  
Accounts payable, accrued liabilities and other long-term liabilities     (23,371 )     (29,935 )
Net cash (used in) provided by operating activities     (5,992 )     14,532  
Cash flows from investing activities:                
Cash receipts - IP Transit Services Agreement – T-Mobile     25,000       25,000  
Purchases of property and equipment     (37,031 )     (46,104 )
Net cash used in investing activities     (12,031 )     (21,104 )
Cash flows from financing activities:                
Dividends paid     (2,304 )     (48,416 )
Principal payments of finance lease obligations     (8,528 )     (27,979 )
Proceeds from exercises of common stock options           1,252  
Net cash used in financing activities     (10,832 )     (75,143 )
Effect of exchange rate changes on cash     7,673       (6,461 )
Net decrease in cash and cash equivalents & restricted cash     (21,182 )     (88,176 )
Cash and cash equivalents & restricted cash, beginning of period     226,294       316,092  
Cash and cash equivalents & restricted cash, end of period   $ 205,112     $ 227,916  

 

Page 27 of 29


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR EACH OF THE THREE YEARS ENDED DECEMBER 31, 2025

(IN THOUSANDS)

 

    2025     2024     2023  
Cash flows from operating activities:                        
Net (loss) income   $ (182,174 )   $ (204,074 )   $ 1,273,441  
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:                        
Depreciation and amortization     270,181       298,018       232,209  
Amortization of debt discounts and premium     5,724       3,688       1,323  
Amortization of discounts, due from T-Mobile, IP Transit Services & Purchase Agreements     (18,140 )     (24,515 )     (28,685 )
Equity-based compensation expense (net of amounts capitalized)     26,417       25,738       26,924  
Gain on bargain purchase – Cogent Fiber Business           (22,202 )     (1,406,435 )
Loss on extinguishment & redemption of 2026 notes     5,606              
Gains – lease terminations and other     (2,740 )     (3,332 )     212  
Deferred income taxes     (64,972 )     (51,623 )     (69,582 )
Changes in operating assets and liabilities:                        
Accounts receivable     8,884       38,541       (51,002 )
Prepaid expenses and other current assets     (1,449 )     (5,839 )     (11,001 )
Due to T-Mobile – Transition Services Agreement     (525 )     (66,383 )     66,908  
Due from T-Mobile – Transition Services Agreement     (57 )     4,452       (4,514 )
Deposits and other assets     (6,921 )     (3,966 )     (1,548 )
Accounts payable, accrued liabilities and other long-term liabilities     (50,413 )     2,852       (10,905 )
Net cash (used in) provided by operating activities     (10,579 )     (8,645 )     17,345  
Cash flows from investing activities:                        
Cash receipts - IP Transit Services Agreement – T-Mobile     100,000       204,167       204,167  
Acquisition of Cogent Fiber Business, net of $47.1 million of cash acquired in 2023           12,323       2,191  
Purchases of property and equipment     (187,569 )     (194,998 )     (129,632 )
Net cash (used in) provided by investing activities     (87,569 )     21,492       76,726  
Cash flows from financing activities:                        
Net proceeds from issuance of senior secured 2032 notes - net of debt costs of $2.2 million     597,842              
Net proceeds from issuance of senior unsecured 2027 notes, net of debt costs of $1.6 million and a discount of $6.8 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       198,426        
Redemption and extinguishment of secured 2026 notes     (505,000 )            
Dividends paid     (150,063 )     (189,408 )     (181,716 )
Purchases and retirement of common stock     (16,686 )     (7,968 )      
Principal payments of finance lease obligations     (33,843 )     (74,632 )     (77,362 )
Settlement of a finance lease – at a discount           (114,576 )      
Proceeds from exercises of common stock options     175       2,204       1,227  
Net cash provided by (used in) financing activities     62,904       105,925       (257,851 )
Effect of exchange rate changes on cash     12,440       (4,637 )     1,649  
Net (decrease) increase in cash and cash equivalents & restricted cash     (22,804 )     114,135       (162,131 )
Cash and cash equivalents & restricted cash, beginning of year     227,916       113,781       275,912  
Cash and cash equivalents & restricted cash, end of year   $ 205,112     $ 227,916     $ 113,781  

 

Page 28 of 29


 

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, 2025 and our Form 10-Q for the quarterly periods ended March 31, 2024, June 30, 2024, September 30, 2024, March 31, 2025, June 30, 2025 and September 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 29 of 29