ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.02M | 17.90M | 15.70M | 15.40M | 24.50M | |
Receivables | | | 16.77M | 18.40M | 52.50M | 48.80M | 41.70M | |
Other Current Assets | | | 4.70M | 2.00M | 1.00M | 1.40M | 4.50M | |
Total Current Assets | | | 25.49M | 38.30M | 69.20M | 65.60M | 70.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.31M | 13.10M | 16.30M | 12.70M | 13.40M | |
Intangibles | | | 13.53M | 17.40M | 20.10M | 22.80M | 25.50M | |
Other Non-Current Assets | | | 1.21M | 800.00K | 1.40M | 1.50M | 200.00K | |
Total Non-Current Assets | | | 74.44M | 81.70M | 88.10M | 87.30M | 92.50M | |
|
TOTAL ASSETS | | | 99.93M | 120.00M | 157.30M | 152.90M | 163.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 55.38M | 300.00K | 200.00K | 0.00 | 136.30M | |
Accrued Expenses | | | 3.01M | 3.60M | 15.30M | 12.40M | 9.10M | |
Accounts Payable | | | 621.00K | 2.10M | 4.70M | 8.90M | 6.90M | |
Other Current Liabilities | | | 2.51M | 2.00M | 1.10M | 700.00K | 700.00K | |
Total Current Liabilities | | | 61.53M | 8.00M | 21.30M | 22.00M | 153.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 15.00K | 62.30M | 75.30M | 76.10M | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 1.55M | 1.70M | 2.60M | 400.00K | 100.00K | |
Total Non-Current Liabilities | | | 2.37M | 68.70M | 82.90M | 80.20M | 4.00M | |
|
TOTAL LIABILITIES | | | 63.89M | 76.70M | 104.20M | 102.20M | 157.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Minority Interest | | | 796.00K | 4.60M | 5.00M | 3.60M | 3.90M | |
Common Shares | | | 38.69M | 45.90M | 55.70M | 53.10M | 8.70M | |
Other Shareholders' Equity | | | -2.66M | -2.70M | -2.60M | -2.40M | -2.70M | |
Shares Outstanding | | | 12.34M | 12.20M | 12.10M | 11.90M | 11.90M | |
Tangible Book Value per Share | | | -4.00 | -3.52 | -2.95 | -3.43 | -3.95 | |
Total Shareholders' Equity | | | 36.04M | 43.30M | 53.20M | 50.70M | 6.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 99.93M | 120.00M | 157.30M | 152.90M | 163.20M | |
|
Statistics | |
---|
Debt/Equity | | | 0.00 | 1.44 | 1.42 | 1.50 | N/A | |
Current Ratio | | | 0.41 | 4.79 | 3.25 | 2.98 | 0.46 | |
Return On Assets (ROA) | | | -11.14% | -1.17% | 10.17% | 7.46% | 1.96% | |
Return On Equity (ROE) | | | -30.90% | -3.23% | 30.08% | 22.49% | 52.46% | |
Return On Invested Capital (ROIC) | | | N/A | 2.54% | 13.77% | 9.60% | 63.36% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 3.02% | 15.56% | 10.88% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 3.71% | 18.69% | 13.55% | N/A | |