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 Third Quarter 2026 Results

 

Financial and Business Highlights

 

·Service revenue totaled $231.2 million for Q3 2026 compared to $235.6 million for Q2 2026.

 

oOn-net revenue, including wavelengths, increased by 2.4% sequentially from Q2 2026 to $153.9 million for Q3 2026 and increased by 5.8% from Q3 2025.
oWavelength revenue, increased by 7.8% sequentially from Q2 2026 to $16.0 million for Q3 2026 and increased by 57.0% from Q3 2025.

 

·EBITDA, as adjusted, was $73.9 million for Q3 2026 and increased by 3.9% from Q2 2026.

 

oEBITDA, as adjusted, margin was 32.0% for Q3 2026 and was 30.2% for Q2 2026.

 

·Network operations expenses, excluding equity-based compensation expense, were $121.0 million for Q3 2026 and decreased by 3.1% from Q2 2026.
·Selling, general and administrative expenses, excluding equity-based compensation expense, were $61.3 million for Q3 2026 and decreased by 5.1% from Q2 2026.
·Capital expenditures were $36.3 million for Q3 2026 and decreased by 5.8% from Q2 2026.
·IP Network traffic for Q3 2026 increased by 4% from Q2 2026 and increased by 14% from Q3 2025.
·Total cash, including restricted cash, at the end of Q3 2026 was $181.3 million.
·Cogent purchased $118.4 million par value of its 2032 secured notes at a discount for $106.7 million for a gain of $11.3 million during Q3 2026 and in total purchased $138.8 million par value of its 2032 secured notes at a discount for $125.4 million for a gain of $12.9 million in 2026.
·Cogent purchased $50.0 million par value of its 2027 unsecured notes at a discount for $49.6 million for a gain of $0.1 million during Q3 2026.
·Cogent has entered into two non-binding letters of intent with two counter parties to sell four data centers Cogent acquired and repurposed in connection with its Sprint acquisition for a total of approximately $100.0 million in cash.

 

[WASHINGTON, D.C. November 5, 2026] Cogent Communications Holdings, Inc. (NASDAQ: CCOI) (“Cogent”, or the “Company”) today announced service revenue of $231.2 million for the three months ended September 30, 2026, a decrease of 1.8% from the three months ended June 30, 2026 and a decrease of 4.4% from the three months ended September 30, 2025.

 

Page 1 of 24

 

 

Foreign exchange rates negatively impacted service revenue growth from the three months ended June 30, 2026 to the three months ended September 30, 2026 by $0.3 million, and negatively impacted service revenue growth from the three months ended September 30, 2025 to the three months ended September 30, 2026 by $0.5 million. On a constant currency basis, service revenue decreased by 1.7% from the three months ended June 30, 2026 to the three months ended September 30, 2026, and decreased by 4.2% from the three months ended September 30, 2025 to the three months ended September 30, 2026.

 

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 $137.9 million for the three months ended September 30, 2026, an increase of 1.9% from the three months ended June 30, 2026 and an increase of 1.9% from the three months ended September 30, 2025.

 

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 $76.6 million for the three months ended September 30, 2026, a decrease of 9.3% from the three months ended June 30, 2026 and a decrease of 19.5% from the three months ended September 30, 2025.

 

Wavelength revenue was $16.0 million for the three months ended September 30, 2026, an increase of 7.8% from the three months ended June 30, 2026 and an increase of 57.0% from the three months ended September 30, 2025.

 

Non-core services are legacy services, which Cogent acquired and continues to support but does not actively sell. Non-core revenue was $0.7 million for the three months ended September 30, 2026, $0.9 million for the three months ended June 30, 2026 and $1.4 million for the three months ended September 30, 2025.

 

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 1.6% from the three months ended June 30, 2026 to $56.7 million for the three months ended September 30, 2026 and increased by 13.7% from the three months ended September 30, 2025.

 

Page 2 of 24

 

 

GAAP gross margin was 24.5% for the three months ended September 30, 2026, 24.5% for the three months ended June 30, 2026 and 20.6% for the three months ended September 30, 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 decreased by 0.4% from the three months ended June 30, 2026 to $110.2 million for the three months ended September 30, 2026 and decreased by 0.6% from the three months ended September 30, 2025.

 

Non-GAAP gross margin was 47.6% for the three months ended September 30, 2026, 47.0% for the three months ended June 30, 2026 and 45.8% for the three months ended September 30, 2025.

 

Net cash provided by operating activities was $3.8 million for the three months ended September 30, 2026, $3.2 million for the three months ended June 30, 2026 and $3.1 million for the three months ended September 30, 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 $16.7 million for the three months ended September 30, 2026, $33.3 million for the three months ended June 30, 2026 and $25.0 million for the three months ended September 30, 2025. The $8.3 million monthly payment for July 2026 was paid to Cogent on June 30, 2026. Amounts paid under the IP Transit Services Agreement were $75.0 million for the nine months ended September 30, 2026 and $75.0 million for the nine months ended September 30, 2025.

 

Page 3 of 24

 

 

Earnings before interest, taxes, depreciation and amortization (EBITDA), was $48.9 million for the three months ended September 30, 2026, $46.1 million for the three months ended June 30, 2026 and $48.8 million for the three months ended September 30, 2025.

 

EBITDA margin was 21.1% for the three months ended September 30, 2026, 19.6% for the three months ended June 30, 2026 and 20.2% for the three months ended September 30, 2025.

 

EBITDA, as adjusted, for cash payments made to the Company under the IP Transit Services Agreement, was $73.9 million for the three months ended September 30, 2026, $71.1 million for the three months ended June 30, 2026 and $73.8 million for the three months ended September 30, 2025. The $8.3 million monthly payment for July 2026 paid to Cogent on June 30, 2026 was not included in EBITDA, as adjusted, for cash payments made to the Company under the IP Transit Services Agreement, for the three months ended June 30, 2026 and was included in the period it related to the three months ended September 30, 2026.

 

EBITDA margin, as adjusted for cash paid under the IP Transit Services Agreement, was 32.0% for the three months ended September 30, 2026, 30.2% for the three months ended June 30, 2026 and 30.5% for the three months ended September 30, 2025.

 

Basic and diluted net (loss) earnings per share were $(0.62) and $(0.62) for the three months ended September 31, 2026, $1.39 and $1.38 for the three months ended June 30, 2026, and $(0.87) and $(0.87) for the three months ended September 30, 2025, respectively. The gain on a sale of ten owned data centers was $130.7 million and included in earnings per share for the three months ended June 30, 2026.

 

Page 4 of 24

 

 

Total customer connections decreased by 3.0% from September 30, 2025 to 114,678 as of September 30, 2026 and decreased by 1.0% from June 30, 2026. On-net customer connections decreased by 0.5% from September 30, 2025 to 87,326 as of September 30, 2026 and decreased by 0.8% from June 30, 2026. Off-net customer connections decreased by 12.0% from September 30, 2025 to 22,453 as of September 30, 2026 and decreased by 2.5% from June 30, 2026. Wavelength customer connections increased by 55.5% from September 30, 2025 to 2,722 as of September 30, 2026 and increased by 11.3% from June 30, 2026. Non-core customer connections were 2,177 as of September 30, 2026, 2,348 as of June 30, 2026 and 3,244 as of September 30, 2025.

 

The number of on-net buildings increased by 128 on-net buildings from September 30, 2025 to 3,665 as of September 30, 2026 and increased by 38 on-net buildings from June 30, 2026.

 

Purchases of 2032 Secured Notes

 

During the three months ended September 30, 2026, Cogent purchased $118.4 million par value of its 2032 secured notes for $106.7 million at an average price of $90.071 resulting in a gain of $11.3 million. Total purchases of Cogent’s 2032 secured notes through September 30, 2026 were for $138.8 million of par value for $125.4 million at an average price of $90.348 resulting in a total gain of $12.9 million.

 

Purchase of 2027 Unsecured Notes

 

During the three months ended September 30, 2026, Cogent purchased $50.0 million par value of its 2027 unsecured notes for $49.6 million at an average price of $99.25, resulting in a gain of $0.1 million.

 

Optical Wave Network

 

Acquiring the Sprint network has 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 September 30, 2026, Cogent was offering optical wavelength services in 1,151 locations in the United States, Mexico and Canada.

 

Quarterly Dividend Program

 

On November 4, 2026, Cogent’s Board voted to suspend its dividend program.

 

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

 

 

Conference Call and Website Information

 

Cogent will host a conference call with financial analysts at 8:30 a.m. (ET) on November 5, 2026 to discuss Cogent’s operating results for the third quarter of 2026. 

 

Investors and other interested parties may access the call as follows:

 

·Dial-in Numbers: 1-833-461-5787 for U.S. callers
·1-585-542-9983 for International callers
·Conference ID 125652046
  · We recommend callers dial in 15 minutes prior to the start of the call to ensure you are connected.

 

A live audio webcast of the earnings call is also available 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 309 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 2025   Q2 2025   Q3 2025   Q4 2025   Q1 2026   Q2 2026   Q3 2026 
Metric ($ in 000’s, except share, per share, customer connections and network related data) – unaudited                                   
On-Net revenue (13)  $129,628   $132,331   $135,267   $134,281   $135,568   $135,368   $137,887 
% Change from previous Qtr.   0.7%   2.1%   2.2%   -0.7%   1.0%   -0.1%   1.9%
Off-Net revenue  $107,274   $102,177   $95,111   $92,909   $89,023   $84,487   $76,593 
% Change from previous Qtr.   -5.2%   -4.8%   -6.9%   -2.3%   -4.2%   -5.1%   -9.3%
Wavelength revenue (1)  $7,119   $9,057   $10,179   $12,097   $13,585   $14,831   $15,983 
% Change from previous Qtr.   2.2%   27.2%   12.4%   18.8%   12.3%   9.2%   7.8%
Non-Core revenue (2)  $3,027   $2,682   $1,392   $1,231   $1,011   $873   $740 
% Change from previous Qtr.   -10.3%   -11.4%   -48.1%   -11.6%   -17.9%   -13.6%   -15.2%
Service revenue – total (13)  $247,048   $246,247   $241,949   $240,518   $239,187   $235,559   $231,203 
% Change from previous Qtr.   -2.1%   -0.3%   -1.7%   -0.6%   -0.6%   -1.5%   -1.8%
Constant currency total revenue quarterly growth rate – sequential quarters (3) (13)   -1.9%   -1.3%   -2.1%   -0.5%   -0.7%   -1.4%   -1.7%
Constant currency total revenue quarterly growth rate – year over year quarters (3) (13)   -6.7%   -6.0%   -6.6%   -5.7%   -4.6%   -4.6%   -4.2%
Constant currency and excise tax impact on total revenue quarterly growth rate – sequential quarters (3) (13)   -1.6%   -1.2%   -1.8%   -0.8%   -0.5%   -1.2%   -1.7%
Constant currency and excise tax impact on total revenue quarterly growth rate – year over year quarters (3) (13)   -6.6%   -6.3%   -6.4%   -5.3%   -4.3%   -4.2%   -4.1%
Excise Taxes included in service revenue (4)  $20,200   $19,998   $19,188   $19,786   $19,490   $18,889   $18,860 
% Change from previous Qtr.   -3.6%   -1.0%   -4.1%   3.1%   -1.5%   -3.1%   -0.2%

 

Page 7 of 24

 

 

IPv4 Revenue, included in On-Net revenue  $14,413   $15,320   $17,475   $17,323   $17,992   $18,089   $18,410 
% Change from previous Qtr.   14.8%   6.3%   14.1%   -0.9%   3.9%   0.5%   1.8%
IPv4 Addresses Billed   12,879,749    13,187,109    14,600,974    15,274,488    15,203,726    15,220,334    15,312,242 
% Change from previous Qtr.   -1.2%   2.4%   10.7%   4.6%   -0.5%   0.1%   0.6%
Corporate revenue (5)  $110,686   $109,047   $105,201   $102,817   $101,041   $98,625   $97,094 
% Change from previous Qtr.   -2.1%   -1.5%   -3.5%   -2.3%   -1.7%   -2.4%   -1.6%
Net-centric revenue (5) (13)  $92,615   $97,309   $100,288   $103,353   $105,756   $107,433   $107,160 
% Change from previous Qtr.   -1.1%   5.1%   3.1%   3.1%   2.3%   1.6%   -0.3%
Enterprise revenue (5)  $43,747   $39,891   $36,460   $34,348   $32,390   $29,501   $26,949 
% Change from previous Qtr.   -4.1%   -8.8%   -8.6%   -5.8%   -5.7%   -8.9%   -8.7%
Network operations expenses (4)  $136,949   $136,986   $131,107   $128,035   $128,910   $124,909   $121,040 
% Change from previous Qtr.   -11.5%   0.0%   -4.3%   -2.3%   0.7%   -3.1%   -3.1%
GAAP gross profit (6)  $33,571   $33,465   $49,843   $53,742   $55,903   $57,601   $56,683 
% Change from previous Qtr.   12.5%   -0.3%   48.9%   7.8%   4.0%   3.0%   -1.6%
GAAP gross margin (6)   13.6%   13.6%   20.6%   22.3%   23.4%   24.5%   24.5%
Non-GAAP gross profit (3) (7)  $110,099   $109,261   $110,842   $112,483   $110,277   $110,650   $110,163 
% Change from previous Qtr.   12.8%   -0.8%   1.4%   1.5%   -2.0%   0.3%   -0.4%
Non-GAAP gross margin (3) (7)   44.6%   44.4%   45.8%   46.8%   46.1%   47.0%   47.6%
Selling, general and administrative expenses (8)  $66,340   $60,766   $62,061   $60,740   $65,094   $64,551   $61,267 
% Change from previous Qtr.   19.0%   -8.4%   2.1%   -2.1%   7.2%   -0.8%   -5.1%
Depreciation and amortization expense  $76,038   $75,290   $60,429   $58,422   $54,055   $52,952   $53,150 
% Change from previous Qtr.   13.0%   -1.0%   -19.7%   -3.3%   -7.5%   -2.0%   0.4%

 

Page 8 of 24

 

 

Equity-based compensation expense  $8,013   $4,664   $8,932   $4,808   $7,563   $7,642   $7,875 
% Change from previous Qtr.   9.1%   -41.8%   91.5%   -46.2%   57.3%   1.0%   3.0%
Operating (loss) income  $(40,292)  $(31,459)  $(18,128)  $(11,329)  $(13,507)  $118,943   $(6,931)
% Change from previous Qtr.   23.0%   21.9%   42.4%   37.5%   -19.2%   980.6%   -105.8%
Interest expense (9)  $34,015   $48,688   $43,146   $54,135   $47,944   $43,764   $42,108 
% Change from previous Qtr.   -25.0%   43.1%   -11.4%   25.5%   -11.4%   -8.7%   -3.8%
Non-cash change in valuation – Swap Agreement (9)  $201   $(8,911)  $223   $(9,758)  $(4,069)  $-   $- 
Net (loss) income  $(52,042)  $(57,807)  $(41,544)  $(30,781)  $(39,542)  $66,636   $(29,766)
Basic net (loss) income per common share  $(1.09)  $(1.21)  $(0.87)  $(0.64)  $(0.83)  $1.39   $(0.62)
Diluted net (loss) income per common share  $(1.09)  $(1.21)  $(0.87)  $(0.64)  $(0.83)  $1.38   $(0.62)
Weighted average common shares – basic   47,676,735    47,592,836    47,603,287    47,724,101    47,774,617    47,921,120    48,001,733 
% Change from previous Qtr.   0.3%   -0.2%   0.0%   0.3%   0.1%   0.3%   0.2%
Weighted average common shares – diluted   47,676,735    47,592,836    47,603,287    47,724,101    47,774,617    48,429,166    48,001,733 
% Change from previous Qtr.   0.3%   -0.2%   0.0%   0.3%   0.1%   1.4%   -0.9%
EBITDA (3)  $43,759   $48,495   $48,781   $51,743   $45,183   $46,099   $48,896 
% Change from previous Qtr.   4.6%   10.8%   0.6%   6.1%   -12.7%   2.0%   6.1%
EBITDA margin (3)   17.7%   19.7%   20.2%   21.5%   18.9%   19.6%   21.1%
Cash payments under IP Transit Services Agreement (10) (15)  $25,000   $25,000   $25,000   $25,000   $25,000   $33,333   $16,667 

 

Page 9 of 24

 

 

EBITDA, as adjusted for payments under IP Transit Services Agreement (3) (10) (15)  $68,759   $73,495   $73,781   $76,743   $70,183   $71,099   $73,896 
% Change from previous Qtr.   2.9%   6.9%   0.4%   4.0%   -8.5%   1.3%   3.9%
EBITDA, as adjusted for cash payments under IP Transit Services Agreement, margin (3) (10) (15)   27.8%   29.8%   30.5%   31.9%   29.3%   30.2%   32.0%
Net cash provided by (used in) operating activities  $36,351   $(44,039)  $3,100   $(5,992)  $14,834   $3,195   $3,783 
% Change from previous Qtr.   150.1%   -221.1%   107.0%   -293.3%   347.6%   -78.5%   18.4%
Capital expenditures  $58,088   $56,200   $36,250   $37,031   $46,239   $38,535   $36,305 
% Change from previous Qtr.   26.0%   -3.3%   -35.5%   2.2%   24.9%   -16.7%   -5.8%
Principal payments of capital (finance) lease obligations  $8,003   $8,520   $8,791   $8,528   $13,356   $9,651   $7,083 
% Change from previous Qtr.   -71.4%   6.5%   3.2%   -3.0%   56.6%   -27.7%   -26.6%
Dividends paid  $49,133   $49,560   $49,066   $2,304   $1,299   $2,281   $1,304 
Gross Leverage Ratio (3)   6.69    8.65    8.24    8.04    8.02    8.02    7.41 
Net Leverage Ratio (3)   6.08    7.52    7.44    7.34    7.41    6.75    6.79 
Gross Leverage Ratio, adjusted for amounts Due from T-Mobile (3) (14)   5.81    7.74    7.45    7.35    7.40    7.50    6.94 
Net Leverage Ratio, adjusted for amounts Due from T-Mobile (3) (14)   5.21    6.61    6.65    6.64    6.79    6.23    6.32 
Gross Leverage Ratio under the Company’s Indentures (3)   5.86    6.82    5.66    6.13    6.10    5.94    5.35 
Secured Leverage Ratio under the Company’s Indentures (3)   3.44    4.20    3.49    3.80    3.79    3.67    3.25 
Interest Coverage Ratio under the Company’s Indentures (3)   2.80    2.43    2.62    2.39    2.29    2.28    2.32 

 

Page 10 of 24

 

 

Customer Connections – end of period (13)                                   
On-Net customer connections   86,781    87,407    87,767    87,944    87,899    88,013    87,326 
% Change from previous Qtr.   -0.8%   0.7%   0.4%   0.2%   -0.1%   0.1%   -0.8%
Off-Net customer connections   27,508    26,239    25,518    24,656    24,014    23,033    22,453 
% Change from previous Qtr.   -5.0%   -4.6%   -2.7%   -3.4%   -2.6%   -4.1%   -2.5%
Wavelength customer connections (1)   1,322    1,469    1,750    2,064    2,263    2,445    2,722 
% Change from previous Qtr.   18.2%   11.1%   19.1%   17.9%   9.6%   8.0%   11.3%
Non-Core customer connections (2)   5,120    3,615    3,244    2,979    2,633    2,348    2,177 
% Change from previous Qtr.   -11.8%   -29.4%   -10.3%   -8.2%   -11.6%   -10.8%   -7.3%
Total customer connections (13)   120,731    118,730    118,279    117,643    116,809    115,839    114,678 
% Change from previous Qtr.   -2.1%   -1.7%   -0.4%   -0.5%   -0.7%   -0.8%   -1.0%
Corporate customer connections (5)   45,295    44,307    43,391    42,579    41,903    41,326    40,832 
% Change from previous Qtr.   -2.3%   -2.2%   -2.1%   -1.9%   -1.6%   -1.4%   -1.2%
Net-centric customer connections (5) (13)   61,795    62,659    63,875    64,551    65,098    65,556    65,649 
% Change from previous Qtr.   -0.7%   1.4%   1.9%   1.1%   0.8%   0.7%   0.1%
Enterprise customer connections (5)   13,641    11,764    11,013    10,513    9,808    8,957    8,197 
% Change from previous Qtr.   -7.7%   -13.8%   -6.4%   -4.5%   -6.7%   -8.7%   -8.5%

 

Page 11 of 24

 

 

On-Net Buildings – end of period                                   
Multi-Tenant office buildings   1,867    1,871    1,869    1,881    1,875    1,867    1,867 
Carrier neutral data center buildings   1,453    1,471    1,482    1,511    1,545    1,588    1,626 
Cogent data centers   101    101    100    100    99    88    87 
Cogent edge data centers   79    86    86    87    86    84    85 
Total on-net buildings   3,500    3,529    3,537    3,579    3,605    3,627    3,665 
Total carrier neutral data center nodes   1,668    1,675    1,686    1,715    1,744    1,781    1,820 
Wave enabled locations   883    938    996    1,068    1,107    1,137    1,151 
Square feet – multi-tenant office buildings – on-net   1,015,459,520    1,017,918,826    1,017,433,216    1,025,139,485    1,024,433,714    1,022,318,374    1,021,479,552 
Total Technical Buildings Owned (11)   482    482    482    482    482    472    472 
Square feet – Technical Buildings Owned (11)   1,603,569    1,603,569    1,603,569    1,603,569    1,603,569    1,071,509    1,071,509 
Network – end of period                                   
Intercity route miles – Leased   79,867    73,075    72,955    73,218    73,769    72,884    67,804 
Metro route miles – Leased   30,788    31,297    31,388    32,634    33,036    33,154    27,519 
Metro fiber miles – Leased   90,696    92,631    93,338    96,663    97,916    98,135    75,124 
Intercity route miles – Owned   21,883    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    1,704 
Connected networks – AS’s   8,240    8,085    8,043    7,659    7,630    7,572    7,531 
Headcount – end of period (12)                                   
Sales force – quota bearing (12)   629    628    617    590    568    506    471 
Sales force – total (12)   820    820    802    777    749    688    635 
Total employees (12)   1,899    1,889    1,882    1,833    1,795    1,682    1,603 
Sales rep productivity – units per full time equivalent sales rep (“FTE”) per month   3.8    4.8    4.6    4.1    4.1    4.5    4.6 
FTE – sales reps   605    588    592    585    559    505    461 

 

Page 12 of 24

 

 

(1) In connection with the acquisition of the U.S. long-haul fiber network (including the non-U.S. extensions thereof) of Sprint Communications (now Cogent Fiber LLC) and its subsidiaries (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 $490, $506, $570, $319, $319, $97 and $330 in the three-month periods ended March 31, 2025 through September 30, 2026 respectively. Network operations expense includes excise taxes, including Universal Service Fund fees, of $20,200, $19,998, $19,188, $19,786, $19,490, $18,889 and $18,860 in the three-month periods ended March 31, 2025 through September 30, 2026, 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 $7,523, $4,158, $8,362, $4,489, $7,244, $7,545 and $7,545 in the three-month periods ended March 31, 2025 through September 30, 2026, respectively.

 

(9) Through February 5, 2026, 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 now discharged Senior Secured 2026 Notes to a variable interest rate obligation based on the Secured Overnight Financing Rate (“SOFR”) so that the interest payable on Cogent’s 2026 Notes effectively became variable based on overnight SOFR. Interest expense includes payments of $9,880 and $4,078 for the three-month periods ended December 31, 2025 and March 31, 2026, 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 income (loss).

 

(10) Includes cash payments under the IP Transit Services Agreement, as discussed above, of $25.0 million for each of the periods from March 31, 2025 to June 30, 2026. The $8.3 million monthly payment for July 2026 was received on June 30, 2026 and excluded from EBITDA, as adjusted for the three months ended June 30, 2026 and included in the three months ended September 30, 2026 since it relates to the three months ended September 30, 2026.

 

(11) 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.

 

(12) 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, 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.
·As of March 31, 2026, there were 559 employees remaining from the original Wireline Business employees.
·As of June 30, 2026, there were 506 employees remaining from the original Wireline Business employees.
·As of September 30, 2026, there were 472 employees remaining from the original Wireline Business employees.

 

Page 13 of 24

 

 

(13) Net-centric revenue under the commercial agreement (the “CSA”) with TMUSA for colocation and connectivity services(predominantly on-net revenue) was

 

·$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,
·$0.4 million for the three months ended December 31, 2025,
·$0.5 million for the three months ended March 31, 2026,
·$0.9 million for the three months ended June 30, 2026, and
·$0.2 million for the three months ended September 30, 2026.

 

Net-centric customer connections under the CSA were:

 

·1,478 as of March 31, 2025,
·1,595 as of June 30, 2025,
·1,666 as of September 30, 2025,
·1,676 as of December 31, 2025,
·1,676 as of March 31, 2026,
·1,803 as of June 30, 2026, and
·1,282 as of September 30, 2026.

 

(14) 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 $265,090, $244,821, $224,167, $203,120, $181,670, $151,479 and $137,538 as of March 31, 2025 to September 30, 2026, respectively.

 

(15) The $8.3 million cash payment under the IP Transit Services Agreement for July 2026 was received on June 30, 2026 and excluded from EBITDA, as adjusted for the three months ended June 30, 2026 and included for the three months ended September 30, 2026 since it relates to the three months ended September 30, 2026.

 

NMNot meaningful

 

Schedules of Non-GAAP Measures

 

EBITDA, EBITDA, as adjusted for cash payments made to the Company under the IP Transit Services Agreement, EBITDA margin and EBITDA, as adjusted for 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 cash payments under the IP Transit Services Agreement with T-Mobile, represents EBITDA 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 cash payments made to the Company under the IP Transit Agreement margin is defined as EBITDA, as adjusted for 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 cash payments made to the Company under the IP Transit Services Agreement, EBITDA margin and EBITDA as adjusted for 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 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 cash payments made to the Company under the IP Transit Agreement, EBITDA margin and EBITDA as adjusted for 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 14 of 24

 

 

EBITDA, and EBITDA, as adjusted, for 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
2025
   Q2
2025
   Q3
2025
   Q4
2025
   Q1
2026
   Q2
2026
   Q3
2026
 
Net cash provided by (used in) operating activities  $36,351   $(44,039)  $3,100   $(5,992)  $14,834   $3,195   $3,783 
Changes in operating assets and liabilities  $(26,614)  $42,244   $8,941   $7,795   $(13,375)  $(422)  $11,053 
Cash interest expense and income tax expense   34,022    50,290    36,740    49,940    43,724    43,326    34,060 
EBITDA  $43,759   $48,495   $48,781   $51,743   $45,183   $46,099   $48,896 
PLUS: Cash payments made to the Company under IP Transit Services Agreement   25,000    25,000    25,000    25,000    25,000    25,000    25,000 
EBITDA, as adjusted, for cash payments made to the Company under IP Transit Services Agreement  $68,759   $73,495   $73,781   $76,743   $70,183   $71,099   $73,896 
EBITDA margin   17.7%   19.7%   20.2%   21.5%   18.9%   19.6%   21.1%
EBITDA, as adjusted, for cash payments made to the Company under IP Transit Services Agreement, margin   27.8%   29.8%   30.5%   31.9%   29.3%   30.2%   32.0%

 

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
2025
    Q2
2025
    Q3
2025
    Q4
2025
    Q1
2026
    Q2
2026
    Q3
2026
 
Service revenue, as reported – current period   $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 239,187     $ 235,559     $ 231,203  
Impact of foreign currencies on service revenue     542       (2,419 )     (938 )     191       (253 )     260       349  
Service revenue - as adjusted for foreign currency impact (1)   $ 247,590     $ 243,828     $ 241,011     $ 240,709     $ 238,934     $ 235,819     $ 231,552  
Service revenue, as reported – prior sequential period   $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 239,187     $ 235,559  
Constant currency revenue decrease   $ (4,701 )   $ (3,220 )   $ (5,236 )   $ (1,240 )   $ (1,584 )   $ (3,368 )   $ (4,007 )
Constant currency revenue percent decrease     -1.9 %     -1.3 %     -2.1 %     -0.5 %     -0.7 %     -1.4 %     -1.7 %

 

(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 foreign 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
2025
   Q2
2025
   Q3
2025
   Q4
2025
   Q1
2026
   Q2
2026
   Q3
2026
 
Service revenue, as reported – current period  $247,048   $246,247   $241,949   $240,518   $239,187   $235,559   $231,203 
Impact of foreign currencies on service revenue   1,258    (1,507)   (1,806)   (2,659)   (3,420)   (734)   544 
Service revenue - as adjusted for foreign currency impact (2)  $248,306   $244,740   $240,143   $237,859   $235,767   $234,825   $231,747 
Service revenue, as reported – prior year period  $266,168   $260,443   $257,202   $252,291   $247,048   $246,247   $241,949 
Constant currency revenue decrease  $(17,862)  $(15,703)  $(17,059)  $(14,432)  $(11,281)  $(11,422)  $(10,202)
Constant currency percent revenue decrease   -6.7%   -6.0%   -6.6%   -5.7%   -4.6%   -4.6%   -4.2%

 

(2)Service revenue, as adjusted for foreign 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 foreign currency impact, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information.

 

Page 15 of 24

 

 

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
2025
    Q2
2025
    Q3
2025
    Q4
2025
    Q1
2026
    Q2
2026
    Q3
2026
 
Service revenue, as reported – current period   $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 239,187     $ 235,559     $ 231,203  
Impact of foreign currencies on service revenue     542       (2,419 )     (938 )     191       (253 )     260       349  
Impact of excise taxes on service revenue     760       202       832       (598 )     296       601       29  
Service revenue - as adjusted for foreign currency and excise taxes impact (3)   $ 248,350     $ 244,030     $ 241,843     $ 240,111     $ 239,230     $ 236,420     $ 231,581  
Service revenue, as reported – prior sequential period   $ 252,291     $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 239,187     $ 235,559  
Constant currency and excise taxes revenue decrease   $ (3,941 )   $ (3,018 )   $ (4,404 )   $ (1,838 )   $ (1,288 )   $ (2,767 )   $ (3,978 )
Constant currency and excise tax revenue percent decrease     -1.6 %     -1.2 %     -1.8 %     -0.8 %     -0.5 %     -1.2 %     -1.7 %

 

(3)Service revenue, as adjusted for foreign 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
2025
    Q2
2025
    Q3
2025
    Q4
2025
    Q1
2026
    Q2
2026
    Q3
2026
 
Service revenue, as reported – current period   $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 239,187     $ 235,559     $ 231,203  
Impact of foreign currencies on service revenue     1,258       (1,507 )     (1,806 )     (2,659 )     (3,420 )     (734 )     544  
Impact of excise taxes on service revenue     349       (816 )     586       1,174       710       1,109       328  
Service revenue - as adjusted for foreign currency and excise taxes impact (4)   $ 248,655     $ 243,924     $ 240,729     $ 239,033     $ 236,477     $ 235,934     $ 232,075  
Service revenue, as reported – prior year period   $ 266,168     $ 260,443     $ 257,202     $ 252,291     $ 247,048     $ 246,247     $ 241,949  
Constant currency and excise taxes revenue decrease   $ (17,513 )   $ (16,519 )   $ (16,473 )   $ (13,258 )   $ (10,571 )   $ (10,313 )   $ (9,874 )
Constant currency and excise tax percent revenue decrease     -6.6 %     -6.3 %     -6.4 %     -5.3 %     -4.3 %     -4.2 %     -4.1 %

 

(4)Service revenue, as adjusted for foreign 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.

 

Page 16 of 24

 

 

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
2025
    Q2
2025
    Q3
2025
    Q4
2025
    Q1
2026
    Q2
2026
    Q3
2026
 
Service revenue total   $ 247,048     $ 246,247     $ 241,949     $ 240,518     $ 239,187     $ 235,559     $ 231,203  
Minus - Network operations expense, including equity-based compensation and depreciation and amortization expense     213,477       212,782       192,106       186,776       183,284       177,958       174,520  
GAAP Gross Profit (5)   $ 33,571     $ 33,465     $ 49,843     $ 53,742     $ 55,903     $ 57,601     $ 56,683  
Plus - Equity-based compensation – network operations expense     490       506       570       319       319       97       330  
Plus – Depreciation and amortization expense   $ 76,038     $ 75,290     $ 60,429     $ 58,422     $ 54,055     $ 52,952     $ 53,150  
Non-GAAP Gross Profit (6)   $ 110,099     $ 109,261     $ 110,842     $ 112,483     $ 110,277     $ 110,650     $ 110,163  
GAAP Gross Margin (5)     13.6 %     13.6 %     20.6 %     22.3 %     23.4 %     24.5 %     24.5 %
Non-GAAP Gross Margin (6)     44.6 %     44.4 %     45.8 %     46.8 %     46.1 %     47.0 %     47.6 %

 

(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 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 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 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 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,
2025
   As of
June 30,
2025
   As of
September 30,
2025
   As of
December 31,
2025
   As of
March 31,
2026
   As of
June 30,
2026
   As of
September 30,
2026
 
Cash and cash equivalents & restricted cash  $183,970   $306,725   $226,294   $205,112   $179,265   $369,674   $181,295 
Debt                                   
Capital (finance) leases – current portion   24,685    26,523    24,990    26,112    23,967    21,171    20,190 
Capital (finance) leases – long term   543,852    578,634    576,851    597,239    604,981    609,039    601,907 
Senior Secured 2032 Notes        600,000    600,000    600,000    600,000    579,600    461,164 
Senior Secured 2026 Notes   500,000                               
Secured IPv4 Notes   206,000    380,400    380,400    380,400    380,400    380,400    380,400 
Senior Unsecured 2027 Notes   750,000    750,000    750,000    750,000    750,000    750,000    700,000 
Total debt   2,024,537    2,335,557    2,332,241    2,353,751    2,359,348    2,340,210    2,163,661 
Total net debt   1,840,567    2,028,832    2,105,947    2,148,639    2,180,083    1,970,536    1,982,366 
Trailing 12 months EBITDA, as adjusted, for cash payments from the IP Transit Services Agreement   302,636    269,968    282,888    292,785    294,202    291,806    291,921 
Gross leverage ratio   6.69    8.65    8.24    8.04    8.02    8.02    7.41 
Net leverage ratio   6.08    7.52    7.44    7.34    7.41    6.75    6.79 
Total amounts Due from T-Mobile  $265,090   $244,821   $224,167   $203,120   $181,670   $151,479   $137,538 
Total debt, adjusted for amounts Due from T-Mobile   1,759,447    2,090,736    2,108,074    2,150,631    2,177,678    2,188,731    2,026,123 
Total net debt, adjusted for amounts Due from T-Mobile   1,575,477    1,784,011    1,881,780    1,945,519    1,998,413    1,819,057    1,844,828 
Gross leverage ratio, adjusted for amounts Due from T-Mobile   5.81    7.74    7.45    7.35    7.40    7.50    6.94 
Net leverage ratio, adjusted for amounts Due from T-Mobile   5.21    6.61    6.65    6.64    6.79    6.23    6.32 

 

Page 17 of 24

 

 

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,
2025
   As of
June 30,
2025 (2)
   As of
September 30,
2025 (2)
   As of
December 31,
2025 (2)
   As of
March 31,
2026 (2)
   As of
June 30,
2026 (2)
   As of
September 30,
2026 (2)
 
Cash and cash equivalents & restricted cash  $165,676   $195,165   $136,513   $135,410   $127,334   $299,520   $151,734 
Debt                                   
Capital (finance) leases – current portion   24,685    26,523    24,990    26,112    23,967    21,171    20,190 
Capital (finance) leases – long term   543,852    578,634    576,851    597,239    604,981    609,039    601,907 
Letters of credit   124    130    130    130    130    128    127 
Senior Secured 2026 Notes   500,000                               
Senior Secured 2032 Notes        600,000    600,000    600,000    600,000    579,600    461,164 
Senior Unsecured 2027 Notes   750,000    750,000    750,000    750,000    750,000    750,000    700,000 
Total debt   1,818,661    1,955,287    1,951,971    1,973,481    1,979,078    1,959,938    1,783,388 
Total net debt   1,652,985    1,760,122    1,815,458    1,838,071    1,851,744    1,660,418    1,631,654 
Total secured debt   1,068,661    1,205,287    1,201,971    1,223,481    1,229,078    1,209,938    1,083,388 
Consolidated Cash Flow (2)   310,345    286,881    344,739    322,154    324,405    330,024    333,552 
Consolidated Leverage Ratio for the Reference Period   5.86    6.82    5.66    6.13    6.10    5.94    5.35 
Net leverage ratio (1)   5.33    6.14    5.27    5.71    5.71    5.03    4.89 
Secured Leverage Ratio for the Reference Period   3.44    4.20    3.49    3.80    3.79    3.67    3.25 
Fixed Charges for the Reference Period   110,704    118,290    131,688    134,836    141,394    145,005    143,715 
Fixed Charge Coverage Ratio for the Reference Period   2.80    2.43    2.62    2.39    2.29    2.28    2.32 

 

Ratios under the Company’s $600 million 2032 Secured Notes (2)

 

($ in 000’s) – unaudited  Q2
2025
   Q3
2025
   Q4
2025
   Q1
2026
   Q2
2026
   Q3
2026
 
Consolidated Cash Flow under the Indentures   286,881    344,739    322,154    324,405    330,024    333,552 
PLUS: Cash Payments under IP Transit Services Agreement with TMUSA (2)   100,000    100,000    100,000    100,000    100,000    100,000 
Consolidated Cash Flow - $600.0 million Secured 2032 Notes (2)   386,881    444,739    422,154    424,405    430,024    433,552 
Consolidated Leverage Ratio for the Reference Period - $600.0 million Secured 2032 Notes   5.05    4.39    4.67    4.66    4.56    4.11 
Net leverage ratio - $600.0 million Secured 2032 Notes (1)   4.55    4.08    4.35    4.36    3.86    3.76 
Secured Leverage Ratio for the Reference Period - $600.0 million 2032 Notes   3.12    2.70    2.90    2.90    2.81    2.50 
Fixed Charges for the Reference Period   118,290    131,688    134,836    141,394    145,005    143,715 
Fixed Charge Coverage Ratio for the Reference Period - $600.0 million 2032 Notes   3.27    3.38    3.13    3.00    2.97    3.02 

 

(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.

 

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 SEPTEMBER 30, 2026 AND DECEMBER 31, 2025

(IN THOUSANDS, EXCEPT SHARE DATA)

 

   September 30,   December 31, 
   2026   2025 
   (Unaudited)     
Assets          
Current assets:          
Cash and cash equivalents  $166,855   $148,515 
Restricted cash   14,440    56,597 
Accounts receivable, net of allowance for credit losses of $5,085 and $4,610, respectively   91,389    88,050 
Due from T-Mobile, IP Transit Services Agreement, current portion, net of discount of $4,585 and $10,401, respectively   95,415    89,599 
Prepaid expenses and other current assets   67,890    67,820 
Total current assets   435,989    450,581 
Total property and equipment, net   1,626,018    1,721,074 
Right-of-use leased assets   289,972    310,523 
IPv4 intangible asset   458,000    458,000 
Other intangible assets, net   9,921    11,251 
Deposits and other assets   30,711    34,834 
Due from T-Mobile, IP Transit Services Agreement, net of discount of $52 and $2,255, respectively   16,614    89,412 
Due from T-Mobile, Purchase Agreement, net of discount of $2,605 and $4,006, respectively   25,509    24,109 
Total assets  $2,892,734   $3,099,784 
Liabilities and stockholders’ equity          
Current liabilities:          
Accounts payable  $30,417   $30,571 
Accrued and other current liabilities   105,779    109,582 
Senior unsecured 2027 notes, net of unamortized debt costs of $559 and discount of $1,859   697,582    — 
Current maturities, operating lease liabilities   54,337    54,576 
Finance lease obligations, current maturities   20,190    26,112 
Total current liabilities   908,305    220,841 
Senior unsecured 2027 notes, net of unamortized debt costs of $1,236 and discount of $4,344   —    744,420 
Secured IPv4 notes, net of unamortized debt costs of $7,258 and $8,863, respectively   373,142    371,537 
Senior secured 2032 notes, net of unamortized debt costs of $1,757 and $2,020, respectively   459,407    597,980 
Operating lease liabilities, net of current maturities   243,090    269,753 
Finance lease obligations, net of current maturities   601,907    597,239 
Deferred income tax liabilities   334,280    333,294 
Other long-term liabilities   29,622    28,568 
Total liabilities   2,949,753    3,163,632 
Commitments and contingencies:          
Stockholders’ deficit:          
Common stock, $0.001 par value; 75,000,000 shares authorized; 51,203,883 and 50,062,158 shares issued and outstanding, respectively   51    50 
Additional paid-in capital   668,494    643,256 
Accumulated other comprehensive (loss) income   (9,426)   1,428 
Accumulated deficit   (716,138)   (708,582)
Total stockholders’ deficit   (57,019)   (63,848)
Total liabilities and stockholders’ deficit  $2,892,734   $3,099,784 

 

Page 19 of 24

 

 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2026 AND SEPTEMBER 30, 2025

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

   Three Months Ended   Three Months Ended 
   September 30, 2026   September 30, 2025 
   (Unaudited)   (Unaudited) 
Service revenue  $231,203   $241,949 
Operating expenses:          
Network operations (including $330 and $570 of equity-based compensation expense, respectively, exclusive of depreciation and amortization shown separately below)   121,370    131,677 
Selling, general, and administrative (including $7,545 and $8,362 of equity-based compensation expense, respectively)   68,812    70,423 
Depreciation and amortization   53,150    60,429 
Total operating expenses   243,332    262,529 
Gains on asset sales   2,305    — 
Gains on finance lease terminations   2,893    2,452 
Operating loss   (6,931)   (18,128)
Interest expense, including change in valuation of interest rate swap agreement   (42,108)   (43,369)
Gains on debt extinguishments – 2032 notes & 2027 notes   11,336    — 
Interest income – IP Transit Services Agreement   2,250    3,904 
Interest income – Purchase Agreement   476    441 
Interest income and other, net   1,100    4,557 
Loss before income taxes   (33,877)   (52,595)
Income tax benefit   4,111    11,051 
Net loss  $(29,766)  $(41,544)
           
Comprehensive loss:          
Net loss  $(29,766)  $(41,544)
Foreign currency translation adjustment   (386)   (236)
Comprehensive loss  $(30,152)  $(41,780)
           
Net loss per common share:          
Basic net loss per common share  $(0.62)  $(0.87)
Diluted net loss per common share  $(0.62)  $(0.87)
Dividends declared per common share  $0.02   $1.015 
           
Weighted-average common shares - basic   48,001,733    47,603,287 
           
Weighted-average common shares - diluted   48,001,733    47,603,287 

 

Page 20 of 24

 

 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2026 AND SEPTEMBER 30, 2025

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

   Nine months Ended   Nine months Ended 
   September 30, 2026   September 30, 2025 
   (Unaudited)   (Unaudited) 
Service revenue  $705,948   $735,242 
Operating expenses:          
Network operations (including $746 and $1,566 of equity-based compensation expense, respectively, exclusive of depreciation and amortization shown separately below)   375,606    406,608 
Selling, general, and administrative (including $22,334 and $20,043 of equity-based compensation expense, respectively)   213,243    209,209 
Depreciation and amortization   160,158    211,756 
Total operating expenses   749,007    827,573 
Gains on asset sales   134,888    — 
Gains on finance lease terminations   6,675    2,452 
Operating income (loss)   98,504    (89,879)
Interest expense, including change in valuation of interest rate swap agreement   (129,748)   (117,317)
Gains on debt extinguishments – 2032 notes & 2027 notes   12,914    — 
Loss on debt extinguishment and redemption – 2026 notes   —    (5,606)
Interest income – IP Transit Services Agreement   8,019    12,888 
Interest income – Purchase Agreement   1,401    1,299 
Interest income and other, net   7,175    1,233 
Loss before income taxes   (1,735)   (197,382)
Income tax (provision) benefit   (937)   45,989 
Net loss  $(2,672)  $(151,393)
           
Comprehensive loss:          
Net loss  $(2,672)  $(151,393)
Foreign currency translation adjustment   (10,854)   29,253 
Comprehensive loss  $(13,526)  $(122,140)
           
Net loss per common share:          
Basic net loss per common share  $(0.06)  $(3.17)
Diluted net loss per common share  $(0.06)  $(3.17)
Dividends declared per common share  $0.06   $3.030 
           
Weighted-average common shares - basic   48,044,535    47,827,343 
           
Weighted-average common shares - diluted   48,044,535    47,827,343 

 

Page 21 of 24

 

 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2026 AND SEPTEMBER 30, 2025

(IN THOUSANDS)

 

   Three months Ended   Three months Ended 
   September 30, 2026   September 30, 2025 
   (Unaudited)   (Unaudited) 
Cash flows from operating activities:          
Net loss  $(29,766)  $(41,544)
Adjustments to reconcile net loss to net cash provided by operating activities:          
Depreciation and amortization   53,150    60,429 
Amortization of debt costs and discounts   2,463    1,718 
Amortization of discounts, due from T-Mobile, IP Transit Services & Purchase Agreements   (2,726)   (4,345)
Equity-based compensation expense (net of amounts capitalized)   7,875    8,932 
Gains on debt extinguishment – 2032 notes & 2027 notes   (11,336)   — 
Gains on asset sales and finance lease terminations   (5,198)   (2,452)
Deferred income taxes   374    (10,920)
Changes in operating assets and liabilities:          
Accounts receivable   (5,569)   (726)
Prepaid expenses and other current assets   (2,532)   3,007 
Accounts payable, accrued liabilities and other long-term liabilities   (2,728)   (9,489)
Deposits and other assets   (224)   (1,510)
Net cash provided by operating activities   3,783    3,100 
Cash flows from investing activities:          
Cash receipts - IP Transit Services Agreement – T-Mobile   16,667    25,000 
Purchases of property and equipment   (36,305)   (36,250)
Net cash used in investing activities   (19,638)   (11,250)
Cash flows from financing activities:          
Dividends paid   (1,304)   (49,066)
Debt extinguishment – 2032 notes   (106,676)   — 
Debt extinguishment – 2027 notes   (49,625)   — 
Purchases of common stock   —    (5169)
Proceeds from exercises of stock options   —    25 
Principal payments of finance lease obligations   (7,083)   (8,791)
Net cash used in financing activities   (164,688)   (63,001)
Effect of exchange rates changes on cash   (7,836)   (9,280)
Net decrease in cash, cash equivalents and restricted cash   (188,379)   (80,431)
Cash, cash equivalents and restricted cash, beginning of period   369,674    306,725 
Cash, cash equivalents and restricted cash, end of period  $181,295   $226,294 

 

Page 22 of 24

 

 

COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2026 AND SEPTEMBER 30, 2025

(IN THOUSANDS)

 

   Nine months Ended   Nine months Ended 
   September 30, 2026   September 30, 2025 
   (Unaudited)   (Unaudited) 
Cash flows from operating activities:          
Net loss  $(2,672)  $(151,393)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:          
Depreciation and amortization   160,158    211,756 
Amortization of debt costs and discounts   5,485    4,252 
Amortization of discounts, due from T-Mobile, IP Transit Services & Purchase Agreements   (9,420)   (14,187)
Equity-based compensation expense (net of amounts capitalized)   23,080    21,609 
Gains on debt extinguishments – 2032 notes & 2027 notes   (12,914)   — 
Loss on debt extinguishment and redemption – 2026 notes   —    5,606 
Gains on asset sales and finance lease terminations   (141,563)   (2,452)
Deferred income taxes   986    (46,722)
Changes in operating assets and liabilities:          
Accounts receivable   (3,339)   1,081 
Prepaid expenses and other current assets   (70)   (3,722)
Accounts payable, accrued liabilities and other long-term liabilities   (1,866)   (27,339)
Deposits and other assets   3,947    (3,076)
Net cash provided by (used in) operating activities   21,812    (4,587)
Cash flows from investing activities:          
Proceeds from sale of data center assets, net   224,159    — 
Cash receipts - IP Transit Services Agreement – T-Mobile   75,000    75,000 
Purchases of property and equipment   (121,079)   (150,538)
Net cash provided by (used in) investing activities   178,080    (75,538)
Cash flows from financing activities:          
Dividends paid   (4,884)   (147,759)
Purchases of common stock   —    (16,686)
Net proceeds from issuance of secured IPv4 notes – net of debt costs of $4.0 million and $7.6 million, respectively   —    170,479 
Net proceeds from issuance of senior secured 2032 notes - net of debt costs of $2.2 million   —    597,842 
Debt extinguishment – 2032 notes   (125,435)   — 
Debt extinguishment – 2027 notes   (49,625)     
Debt extinguishment and redemption – 2026 notes   —    (505,000)
Proceeds from exercises of stock options   —    175 
Principal payments of finance lease obligations   (30,091)   (25,314)
Net cash (used in) provided by financing activities   (210,035)   73,737 
Effect of exchange rates changes on cash   (13,674)   4,766 
Net decrease in cash, cash equivalents and restricted cash   (23,817)   (1,622)
Cash, cash equivalents and restricted cash, beginning of period   205,112    227,916 
Cash, cash equivalents and restricted cash, end of period  $181,295   $226,294 

 

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;; delays in the delivery of network equipment or optical fiber; loss of key right-of-way agreements; future economic instability in the global economy, including the risk of economic recession, 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, including our ability to repay or refinance our 2027 unsecured notes due June 2027, and outcomes in litigation 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, 2025, June 30, 2025, September 30, 2025, March 31, 2026, June 30, 2026 and September 30, 2026. 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