ASSETS | |
---|
Current Assets | |
---|
Cash | | | 35.59M | 49.76M | 126.26M | N/A | N/A | |
Cash Equivalents | | | 14.26M | 13.91M | 13.91M | 29.70M | 18.70M | |
Marketable Securities | | | 360.00K | 360.00K | 0.00 | 17.00M | 17.10M | |
Receivables | | | 43.69M | 53.75M | 24.48M | 29.10M | 22.90M | |
Other Current Assets | | | 20.45M | 18.60M | 14.67M | 10.40M | 9.70M | |
Total Current Assets | | | 114.34M | 136.38M | 179.32M | 86.20M | 68.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.39M | 14.65M | 14.60M | 14.70M | 6.20M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 240.75M | 240.75M | 1.10M | 1.10M | 1.10M | |
Intangibles | | | 109.25M | 123.75M | 6.27M | 5.80M | 5.30M | |
Other Non-Current Assets | | | 52.34M | 40.08M | 31.34M | 22.30M | 22.40M | |
Total Non-Current Assets | | | 413.73M | 419.23M | 53.31M | 44.00M | 34.90M | |
|
TOTAL ASSETS | | | 528.07M | 555.62M | 232.63M | 130.20M | 103.30M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 5.63M | 5.70M | 2.91M | 1.70M | N/A | |
Accrued Expenses | | | 13.01M | 17.03M | 11.68M | 10.60M | 8.90M | |
Accounts Payable | | | 7.99M | 1.85M | 14.05M | 4.20M | 6.50M | |
Other Current Liabilities | | | 149.82M | 149.74M | 101.71M | 86.60M | 80.40M | |
Total Current Liabilities | | | 176.44M | 174.32M | 130.35M | 103.10M | 95.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 262.57M | 271.44M | 8.96M | 8.40M | 0.00 | |
Deferred Taxes/Income | | | 27.24M | 30.04M | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 73.66M | 76.62M | 66.88M | 61.80M | 58.10M | |
Total Non-Current Liabilities | | | 363.47M | 378.10M | 75.84M | 70.20M | 58.10M | |
|
TOTAL LIABILITIES | | | 539.91M | 552.42M | 206.19M | 173.30M | 153.90M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -190.82M | -157.28M | -125.00M | -124.70M | -127.00M | |
Common Shares | | | 179.71M | 160.95M | 151.52M | 81.90M | 76.80M | |
Treasury Stock | | | -264.00K | -264.00K | -264.00K | -300.00K | -400.00K | |
Other Shareholders' Equity | | | -459.00K | -207.00K | 188.00K | N/A | N/A | |
Shares Outstanding | | | 53.06M | 51.05M | 49.51M | 42.50M | 41.60M | |
Tangible Book Value per Share | | | -6.82 | -7.08 | 0.39 | -1.18 | -1.37 | |
Total Shareholders' Equity | | | -11.84M | 3.20M | 26.44M | -43.10M | -50.60M | |
|
TOTAL LIABILITIES AND EQUITY | | | 528.07M | 555.62M | 232.63M | 130.20M | 103.30M | |
|
Statistics | |
---|
Debt/Equity | | | -22.18 | 84.85 | 0.34 | -0.19 | N/A | |
Current Ratio | | | 0.65 | 0.78 | 1.38 | 0.84 | 0.71 | |
Return On Assets (ROA) | | | -4.88% | -4.41% | 1.60% | 8.14% | 7.36% | |
Return On Equity (ROE) | | | N/A | -765.40% | 14.11% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 4.35% | 44.60% | 114.81% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 5.03% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 5.49% | N/A | N/A | |