| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 40.12M | 64.86M | 33.59M | 8.81M | 17.37M | |
| Receivables | | | 92.78M | 80.35M | 68.56M | 57.78M | 43.21M | |
| Inventories | | | 849.00K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 1.00K | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 133.75M | 145.21M | 102.15M | 66.60M | 60.58M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.79M | 5.78M | 5.52M | 5.43M | 3.05M | |
| Goodwill | | | 166.89M | 44.37M | 44.37M | 43.38M | 25.41M | |
| Intangibles | | | 125.80M | 39.16M | 47.20M | 55.36M | 26.49M | |
| Other Non-Current Assets | | | 3.30M | 867.00K | 957.00K | 761.00K | 1.35M | |
| Total Non-Current Assets | | | 310.59M | 93.56M | 104.36M | 111.50M | 56.63M | |
| |
| TOTAL ASSETS | | | 444.35M | 238.76M | 206.51M | 178.10M | 117.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 16.30M | 155.00K | 15.00M | |
| Current Portion Of LT Debt. | | | 34.19M | 2.12M | 2.21M | 3.89M | 862.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | 13.79M | |
| Accounts Payable | | | 4.38M | 2.27M | 2.25M | 552.00K | 2.17M | |
| Other Current Liabilities | | | 52.68M | 36.70M | 36.24M | 31.84M | 20.32M | |
| Total Current Liabilities | | | 91.24M | 41.09M | 57.01M | 36.44M | 52.14M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 109.04M | 2.20M | 2.00M | 26.14M | 1.17M | |
| Deferred Taxes/Income | | | 28.73M | 11.39M | 13.83M | 16.24M | 7.50M | |
| Other Non-Current Liabilities | | | 5.82M | 5.66M | 11.32M | 12.57M | 4.84M | |
| Total Non-Current Liabilities | | | 143.58M | 19.24M | 27.15M | 54.94M | 13.51M | |
| |
| TOTAL LIABILITIES | | | 234.82M | 60.33M | 84.16M | 91.38M | 65.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 165.33M | 132.96M | 76.83M | 41.00M | 32.74M | |
| Additional Paid In Capital | | | 54.77M | 54.77M | 54.77M | 54.74M | 36.07M | |
| Common Shares | | | 500.00K | 500.00K | 500.00K | 500.00K | 500.00K | |
| Treasury Stock | | | -9.96M | -9.96M | -9.96M | -9.96M | -18.35M | |
| Other Shareholders' Equity | | | -1.12M | 163.00K | 213.00K | 444.00K | 608.00K | |
| Shares Outstanding | | | 25.39M | 25.39M | 25.39M | 25.32M | 24.78M | |
| Tangible Book Value per Share | | | -3.28 | 3.74 | 1.21 | -0.47 | -0.01 | |
| Total Shareholders' Equity | | | 209.52M | 178.43M | 122.35M | 86.73M | 51.57M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 444.35M | 238.76M | 206.51M | 178.10M | 117.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.52 | 0.01 | 0.15 | 0.30 | 0.31 | |
| Current Ratio | | | 1.47 | 3.53 | 1.79 | 1.83 | 1.16 | |
| Return On Assets (ROA) | | | 7.15% | 24.00% | 17.17% | 19.26% | 19.12% | |
| Return On Equity (ROE) | | | 15.17% | 32.12% | 28.98% | 39.55% | 43.46% | |
| Return On Invested Capital (ROIC) | | | 9.67% | 25.66% | 22.93% | 20.87% | 28.89% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.91% | 38.18% | 28.75% | 22.25% | 36.89% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 168.32% | 102.90% | 93.53% | 86.40% | 214.16% | |