| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 6.77M | 4.36M | 9.28M | 13.87M | 9.35M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 40.20M | 31.26M | 44.81M | 33.95M | 21.66M | |
| Other Current Assets | | | 4.45M | 4.61M | 36.30M | 30.87M | 46.66M | |
| Total Current Assets | | | 51.41M | 40.23M | 90.40M | 78.69M | 77.67M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.26M | 2.49M | 504.00K | 1.11M | 1.16M | |
| Goodwill | | | 42.58M | 42.58M | 42.58M | 39.34M | 19.62M | |
| Intangibles | | | 31.39M | 30.90M | 47.18M | 69.30M | 66.66M | |
| Other Non-Current Assets | | | 144.00K | 151.00K | 8.22M | 15.27M | 8.87M | |
| Total Non-Current Assets | | | 76.37M | 76.12M | 98.48M | 125.02M | 96.31M | |
| |
| TOTAL ASSETS | | | 127.78M | 116.35M | 188.88M | 203.72M | 173.98M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 27.50M | 48.90M | 11.99M | |
| Current Portion Of LT Debt. | | | N/A | N/A | 102.31M | 65.68M | 5.74M | |
| Accrued Expenses | | | 15.91M | 11.24M | 31.13M | 23.53M | 24.38M | |
| Accounts Payable | | | 3.37M | 4.84M | 10.36M | 12.86M | 11.98M | |
| Other Current Liabilities | | | 8.94M | 106.17M | 64.73M | 65.39M | 62.31M | |
| Total Current Liabilities | | | 28.21M | 122.26M | 236.02M | 216.36M | 116.41M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 113.15M | 121.09M | 0.00 | 0.00 | 64.37M | |
| Deferred Taxes/Income | | | 871.00K | 802.00K | 599.00K | 465.00K | 362.00K | |
| Other Non-Current Liabilities | | | 2.71M | 2.37M | 11.09M | 25.86M | 30.63M | |
| Total Non-Current Liabilities | | | 116.73M | 124.26M | 11.68M | 26.32M | 95.36M | |
| |
| TOTAL LIABILITIES | | | 144.94M | 246.51M | 247.71M | 242.69M | 211.77M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -366.70M | -479.36M | -378.65M | -323.07M | -252.21M | |
| Additional Paid In Capital | | | 348.90M | 348.56M | 319.42M | 270.74M | 200.41M | |
| Common Shares | | | 643.00K | 643.00K | 405.00K | 13.36M | 14.01M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 47.56M | 47.56M | 23.84M | 18.30M | 12.63M | |
| Tangible Book Value per Share | | | -1.92 | -4.29 | -6.24 | -8.78 | -10.92 | |
| Total Shareholders' Equity | | | -17.16M | -130.16M | -58.83M | -38.97M | -37.79M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 127.78M | 116.35M | 188.88M | 203.72M | 173.98M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -6.59 | -0.93 | N/A | N/A | -2.02 | |
| Current Ratio | | | 1.82 | 0.33 | 0.38 | 0.36 | 0.67 | |
| Return On Assets (ROA) | | | 96.65% | -86.56% | -29.43% | -34.78% | -51.69% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 33.46% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 35.90% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 176.89% | N/A | N/A | N/A | N/A | |