| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 74.04M | 92.54M | 71.95M | 216.29M | 215.32M | |
| Receivables | | | 65.79M | 53.10M | 49.22M | 40.91M | 29.17M | |
| Other Current Assets | | | 11.70M | 8.60M | 5.99M | 6.38M | 6.99M | |
| Total Current Assets | | | 151.52M | 154.24M | 127.15M | 263.58M | 251.49M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.43M | 3.13M | 3.45M | 4.66M | 5.70M | |
| Goodwill | | | 14.54M | 13.85M | 14.25M | 5.98M | 5.30M | |
| Intangibles | | | 1.03M | 1.67M | 2.40M | 1.15M | 1.58M | |
| Other Non-Current Assets | | | 20.03M | 5.21M | 325.00K | 118.00K | 3.85M | |
| Total Non-Current Assets | | | 55.12M | 36.47M | 31.22M | 20.08M | 16.63M | |
| |
| TOTAL ASSETS | | | 206.65M | 190.71M | 158.38M | 283.67M | 268.12M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 621.00K | 1.34M | 1.47M | 1.37M | 1.31M | |
| Accounts Payable | | | 35.96M | 34.86M | 31.66M | 26.02M | 22.82M | |
| Other Current Liabilities | | | 87.22M | 92.40M | 67.52M | 56.96M | 45.05M | |
| Total Current Liabilities | | | 123.80M | 128.60M | 100.65M | 84.36M | 69.17M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.94M | 154.00K | 639.00K | 1.69M | 2.69M | |
| Deferred Taxes/Income | | | 663.00K | 29.00K | 1.42M | 1.28M | 692.00K | |
| Other Non-Current Liabilities | | | 6.16M | 4.17M | 4.95M | 4.13M | 4.91M | |
| Total Non-Current Liabilities | | | 8.76M | 4.35M | 7.00M | 7.10M | 8.29M | |
| |
| TOTAL LIABILITIES | | | 132.56M | 132.95M | 107.65M | 91.46M | 77.47M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -184.04M | -205.37M | -204.79M | -74.87M | -81.89M | |
| Additional Paid In Capital | | | 20.95M | 19.11M | 13.96M | 8.46M | 4.31M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 244.60M | 253.29M | 247.50M | 268.19M | 266.12M | |
| Other Shareholders' Equity | | | -7.43M | -9.28M | -5.95M | -9.57M | 2.11M | |
| Shares Outstanding | | | 28.75M | 30.26M | 30.31M | 32.91M | 32.86M | |
| Tangible Book Value per Share | | | 2.04 | 1.40 | 1.12 | 5.62 | 5.59 | |
| Total Shareholders' Equity | | | 74.09M | 57.76M | 50.72M | 192.21M | 190.66M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 206.65M | 190.71M | 158.38M | 283.67M | 268.12M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.03 | 0.00 | 0.01 | 0.01 | 0.01 | |
| Current Ratio | | | 1.22 | 1.20 | 1.26 | 3.12 | 3.64 | |
| Return On Assets (ROA) | | | 18.15% | 14.02% | 1.79% | 2.47% | -5.07% | |
| Return On Equity (ROE) | | | 50.63% | 46.29% | 5.60% | 3.65% | -7.13% | |
| Return On Invested Capital (ROIC) | | | 23.34% | 24.05% | 0.93% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 219.48% | N/A | N/A | N/A | N/A | |