| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 11.43M | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | 13.52M | 30.34M | N/A | 1.07M | |
| Receivables | | | 77.54M | 81.14M | 66.89M | 42.20M | 24.60M | |
| Inventories | | | 1.06M | 1.55M | 987.00K | 27.60M | 17.40M | |
| Other Current Assets | | | 1.56M | 1.84M | 8.31M | 5.30M | 4.20M | |
| Total Current Assets | | | 91.60M | 98.05M | 106.53M | 75.00M | 46.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 18.79M | 20.58M | 14.87M | 8.40M | 9.60M | |
| Investments And Advances | | | 3.52M | 4.39M | 3.42M | 5.80M | 2.20M | |
| Goodwill | | | 170.67M | 190.53M | 126.48M | 91.60M | 58.20M | |
| Intangibles | | | 60.05M | 65.56M | 67.88M | 25.10M | 8.00M | |
| Other Non-Current Assets | | | 1.46M | 1.48M | 1.10M | 1.10M | 1.20M | |
| Total Non-Current Assets | | | 254.48M | 282.54M | 213.75M | 132.00M | 79.20M | |
| |
| TOTAL ASSETS | | | 346.09M | 380.59M | 320.28M | 207.00M | 125.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 52.34M | 38.70M | 33.71M | 15.20M | 10.50M | |
| Current Portion Of LT Debt. | | | 3.33M | 3.84M | 2.65M | N/A | N/A | |
| Accounts Payable | | | 61.30M | 62.84M | 52.38M | 38.60M | 26.40M | |
| Other Current Liabilities | | | 19.37M | 20.37M | 18.74M | 17.40M | 10.60M | |
| Total Current Liabilities | | | 136.35M | 125.75M | 107.49M | 71.20M | 47.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 132.42M | 155.13M | 132.21M | 83.80M | 48.20M | |
| Deferred Taxes/Income | | | 15.58M | 18.22M | 18.98M | 5.70M | 2.30M | |
| Other Non-Current Liabilities | | | 6.57M | 14.99M | 11.57M | 3.40M | 2.50M | |
| Total Non-Current Liabilities | | | 156.55M | 189.75M | 164.53M | 99.30M | 63.40M | |
| |
| TOTAL LIABILITIES | | | 292.90M | 315.50M | 272.02M | 170.50M | 110.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 39.46M | 51.38M | 9.66M | 6.50M | 2.00M | |
| Minority Interest | | | 1.98M | 1.40M | 1.76M | 6.30M | 10.40M | |
| Common Shares | | | 13.73M | 13.70M | 13.15M | 12.90M | 1.10M | |
| Other Shareholders' Equity | | | N/A | N/A | 25.46M | 17.10M | 11.40M | |
| Shares Outstanding | | | 45.62M | 45.14M | 43.35M | 43.00M | 1.10M | |
| Tangible Book Value per Share | | | -3.89 | -4.23 | -3.37 | -1.87 | -47.00 | |
| Total Shareholders' Equity | | | 53.19M | 65.09M | 48.26M | 36.50M | 14.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 346.09M | 380.59M | 320.28M | 207.00M | 125.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.47 | 2.98 | 3.44 | 2.71 | 4.05 | |
| Current Ratio | | | 0.67 | 0.78 | 0.99 | 1.05 | 0.97 | |
| Return On Assets (ROA) | | | -3.53% | 1.50% | 2.94% | 3.09% | 1.44% | |
| Return On Equity (ROE) | | | -22.95% | 8.79% | 19.53% | 17.53% | 12.41% | |
| Return On Invested Capital (ROIC) | | | 0.27% | 4.24% | 4.68% | 4.58% | 5.08% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 0.27% | 4.45% | 5.34% | 4.58% | 5.14% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 2.22% | 52.04% | 52.90% | 20.15% | 21.25% | |