ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 15.54M | 6.70M | 20.69M | 13.30M | 20.60M | |
Receivables | | | 166.94M | 150.36M | 122.28M | 81.80M | 48.90M | |
Other Current Assets | | | 14.24M | 19.56M | 11.81M | 7.10M | 4.90M | |
Total Current Assets | | | 196.72M | 176.62M | 154.78M | 102.10M | 74.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 87.28M | 84.10M | 68.34M | 55.40M | 20.20M | |
Goodwill | | | 135.93M | 134.65M | 96.39M | 53.20M | 28.50M | |
Intangibles | | | 61.40M | 65.41M | 46.29M | 28.00M | 12.30M | |
Other Non-Current Assets | | | 55.80M | 43.56M | 34.95M | 14.80M | 700.00K | |
Total Non-Current Assets | | | 341.52M | 329.26M | 248.01M | 153.70M | 63.80M | |
|
TOTAL ASSETS | | | 538.25M | 505.88M | 402.79M | 255.80M | 138.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 59.52M | 37.00M | 45.29M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 28.43M | 27.47M | 20.57M | 15.50M | 9.60M | |
Accrued Expenses | | | 11.14M | 10.98M | 9.02M | 6.90M | N/A | |
Accounts Payable | | | 42.95M | 51.63M | 44.39M | 40.30M | 17.90M | |
Other Current Liabilities | | | 13.52M | 7.91M | 7.48M | 6.40M | 5.30M | |
Total Current Liabilities | | | 155.56M | 134.98M | 126.76M | 69.10M | 32.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 35.72M | 37.93M | 28.15M | 30.50M | 18.40M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 4.30M | |
Other Non-Current Liabilities | | | 97.31M | 86.86M | 84.60M | 33.30M | 4.20M | |
Total Non-Current Liabilities | | | 133.04M | 124.79M | 112.75M | 63.80M | 26.90M | |
|
TOTAL LIABILITIES | | | 288.60M | 259.77M | 239.50M | 132.90M | 59.80M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -19.12M | -23.39M | -26.42M | -19.80M | -24.80M | |
Additional Paid In Capital | | | 341.72M | 329.04M | 215.34M | 162.70M | 120.60M | |
Common Shares | | | 217.00K | 213.00K | 177.00K | 200.00K | 100.00K | |
Treasury Stock | | | -74.25M | -60.90M | -26.41M | -20.80M | -17.50M | |
Other Shareholders' Equity | | | 1.08M | 1.15M | 590.00K | 600.00K | N/A | |
Shares Outstanding | | | 17.24M | 17.38M | 15.09M | 13.60M | 11.50M | |
Tangible Book Value per Share | | | 3.03 | 2.65 | 1.36 | 3.07 | 3.27 | |
Total Shareholders' Equity | | | 249.64M | 246.12M | 163.28M | 122.90M | 78.40M | |
|
TOTAL LIABILITIES AND EQUITY | | | 538.25M | 505.88M | 402.79M | 255.80M | 138.20M | |
|
Statistics | |
---|
Debt/Equity | | | 0.38 | 0.30 | 0.45 | 0.25 | 0.23 | |
Current Ratio | | | 1.26 | 1.31 | 1.22 | 1.48 | 2.26 | |
Return On Assets (ROA) | | | 1.92% | 0.55% | -1.64% | 1.64% | 0.14% | |
Return On Equity (ROE) | | | 4.15% | 1.14% | -4.06% | 3.42% | 0.26% | |
Return On Invested Capital (ROIC) | | | 2.15% | N/A | N/A | 2.12% | 0.08% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.23% | N/A | N/A | 2.28% | 0.09% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.15% | N/A | N/A | 4.28% | 0.18% | |