| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 41.17M | 353.00K | N/A | 0.00 | 100.00K | |
| Receivables | | | 21.23M | 40.85M | 57.92M | 68.00M | 48.10M | |
| Other Current Assets | | | 1.59M | 4.15M | 8.99M | 8.20M | 11.90M | |
| Total Current Assets | | | 63.99M | 45.35M | 66.91M | 76.20M | 60.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.02M | 6.11M | 6.65M | 6.50M | 8.20M | |
| Goodwill | | | 1.07M | 59.15M | 59.59M | 55.20M | 29.10M | |
| Intangibles | | | 3.12M | 24.52M | 30.37M | 47.60M | 33.60M | |
| Other Non-Current Assets | | | 14.38M | 14.99M | 15.00M | 9.20M | 17.20M | |
| Total Non-Current Assets | | | 19.59M | 104.76M | 111.61M | 118.50M | 88.10M | |
| |
| TOTAL ASSETS | | | 83.57M | 150.11M | 178.52M | 194.70M | 148.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 4.37M | 4.37M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 3.80M | 58.75M | 4.00M | 3.60M | |
| Accrued Expenses | | | 2.94M | 8.19M | 10.40M | 7.90M | 3.30M | |
| Accounts Payable | | | 1.96M | 80.00K | 95.00K | 600.00K | 400.00K | |
| Other Current Liabilities | | | 27.59M | 9.48M | 11.45M | 15.80M | 21.10M | |
| Total Current Liabilities | | | 32.48M | 25.92M | 85.06M | 28.20M | 28.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 38.15M | 0.00 | 62.70M | 35.90M | |
| Other Non-Current Liabilities | | | 403.00K | 3.77M | 7.93M | 3.10M | 7.40M | |
| Total Non-Current Liabilities | | | 403.00K | 41.92M | 7.93M | 65.70M | 43.30M | |
| |
| TOTAL LIABILITIES | | | 32.89M | 67.84M | 92.98M | 93.90M | 71.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -20.71M | 11.96M | 16.93M | 33.70M | 14.60M | |
| Additional Paid In Capital | | | 71.34M | 70.26M | 68.55M | 67.00M | 61.90M | |
| Common Shares | | | 55.00K | 110.00K | 109.00K | 100.00K | 100.00K | |
| Treasury Stock | | | N/A | -57.00K | -57.00K | N/A | N/A | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | 100.00K | |
| Shares Outstanding | | | 11.20M | 11.04M | 10.89M | 10.80M | 10.40M | |
| Tangible Book Value per Share | | | 4.15 | -0.13 | -0.41 | -0.19 | 1.34 | |
| Total Shareholders' Equity | | | 50.69M | 82.27M | 85.54M | 100.70M | 76.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 83.57M | 150.11M | 178.52M | 194.70M | 148.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.52 | N/A | 0.62 | 0.47 | |
| Current Ratio | | | 1.97 | 1.75 | 0.79 | 2.70 | 2.12 | |
| Return On Assets (ROA) | | | -13.46% | -2.22% | -5.73% | 13.05% | 9.51% | |
| Return On Equity (ROE) | | | -22.20% | -4.06% | -11.95% | 25.22% | 18.41% | |
| Return On Invested Capital (ROIC) | | | N/A | 1.51% | 13.19% | 7.88% | 8.30% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 1.51% | 13.19% | 7.88% | 8.31% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 4.35% | 163.92% | 20.59% | 17.43% | |