| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 125.00K | 342.00K | 215.00K | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 228.00K | 24.05M | |
| Receivables | | | 39.51M | 50.76M | 60.11M | 41.44M | 34.44M | |
| Other Current Assets | | | 2.91M | 1.86M | 2.07M | 1.93M | 3.27M | |
| Total Current Assets | | | 42.54M | 52.96M | 62.40M | 43.60M | 61.76M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.04M | 8.51M | 11.25M | 18.55M | 21.83M | |
| Goodwill | | | 138.16M | 138.16M | 138.16M | 65.64M | 65.64M | |
| Intangibles | | | 91.86M | 108.32M | 124.78M | 40.88M | 47.47M | |
| Other Non-Current Assets | | | 8.06M | 6.43M | 3.26M | 328.00K | 464.00K | |
| Total Non-Current Assets | | | 248.13M | 261.42M | 277.44M | 125.41M | 135.41M | |
| |
| TOTAL ASSETS | | | 290.66M | 314.38M | 339.84M | 169.01M | 197.17M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 8.07M | 12.06M | 17.19M | N/A | 0.00 | |
| Accrued Expenses | | | 22.02M | 27.37M | 34.36M | 26.66M | 27.42M | |
| Accounts Payable | | | 12.30M | 13.42M | 12.60M | 11.89M | 16.68M | |
| Other Current Liabilities | | | 287.00K | 394.00K | 638.00K | 0.00 | 22.27M | |
| Total Current Liabilities | | | 42.67M | 53.24M | 64.79M | 38.54M | 66.38M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 119.97M | 137.32M | 155.15M | 20.42M | 44.64M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 1.53M | 1.18M | |
| Other Non-Current Liabilities | | | 15.07M | 13.69M | 17.47M | 16.46M | 19.37M | |
| Total Non-Current Liabilities | | | 135.03M | 151.01M | 172.62M | 38.41M | 65.19M | |
| |
| TOTAL LIABILITIES | | | 177.71M | 204.25M | 237.40M | 76.95M | 131.56M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 11.21M | 9.85M | 2.45M | 990.00K | -22.30M | |
| Additional Paid In Capital | | | 101.73M | 100.27M | 99.97M | 91.06M | 87.89M | |
| Common Shares | | | 14.00K | 14.00K | 14.00K | 13.00K | 13.00K | |
| Shares Outstanding | | | 14.50M | 14.39M | 13.95M | 13.05M | 12.71M | |
| Tangible Book Value per Share | | | -8.07 | -9.47 | -11.51 | -1.11 | -3.74 | |
| Total Shareholders' Equity | | | 112.96M | 110.13M | 102.44M | 92.06M | 65.61M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 290.66M | 314.38M | 339.84M | 169.01M | 197.17M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.06 | 1.25 | 1.51 | 0.22 | 0.68 | |
| Current Ratio | | | 1.00 | 0.99 | 0.96 | 1.13 | 0.93 | |
| Return On Assets (ROA) | | | 0.47% | 2.35% | 0.43% | 13.78% | 5.15% | |
| Return On Equity (ROE) | | | 1.21% | 6.72% | 1.43% | 25.30% | 15.46% | |
| Return On Invested Capital (ROIC) | | | 5.86% | 8.25% | 8.34% | 22.48% | 12.12% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.86% | 8.25% | 8.34% | 22.52% | 14.85% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 80.86% | 147.03% | 189.28% | 123.68% | N/A | |