ASSETS | |
---|
Current Assets | |
---|
Cash | | | 194.00K | 342.00K | 215.00K | N/A | N/A | |
Cash Equivalents | | | N/A | N/A | N/A | 228.00K | 24.05M | |
Receivables | | | 46.00M | 51.00M | 60.11M | 41.44M | 34.44M | |
Other Current Assets | | | 3.39M | 1.86M | 2.07M | 1.93M | 3.27M | |
Total Current Assets | | | 50.00M | 53.00M | 62.40M | 43.60M | 61.76M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.00M | 8.51M | 11.25M | 18.55M | 21.83M | |
Goodwill | | | 138.00M | 138.00M | 138.16M | 65.64M | 65.64M | |
Intangibles | | | 96.00M | 108.00M | 124.78M | 40.88M | 47.47M | |
Other Non-Current Assets | | | 120.00K | 190.00K | 3.26M | 328.00K | 464.00K | |
Total Non-Current Assets | | | 249.00M | 261.00M | 277.44M | 125.41M | 135.41M | |
|
TOTAL ASSETS | | | 299.00M | 314.00M | 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. | | | 14.00M | 12.00M | 17.19M | N/A | 0.00 | |
Accrued Expenses | | | 22.00M | 27.00M | 34.36M | 26.66M | 27.42M | |
Accounts Payable | | | 9.89M | 13.00M | 12.60M | 11.89M | 16.68M | |
Other Current Liabilities | | | 380.00K | 390.00K | 638.00K | 0.00 | 22.27M | |
Total Current Liabilities | | | 46.00M | 53.00M | 64.79M | 38.54M | 66.38M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 124.00M | 137.00M | 155.15M | 20.42M | 44.64M | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 1.53M | 1.18M | |
Other Non-Current Liabilities | | | 16.00M | 14.00M | 17.47M | 16.46M | 19.37M | |
Total Non-Current Liabilities | | | 140.00M | 151.00M | 172.62M | 38.41M | 65.19M | |
|
TOTAL LIABILITIES | | | 186.00M | 204.00M | 237.40M | 76.95M | 131.56M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 12.00M | 9.85M | 2.45M | 990.00K | -22.30M | |
Additional Paid In Capital | | | 102.00M | 100.00M | 99.97M | 91.06M | 87.89M | |
Common Shares | | | 10.00K | 10.00K | 14.00K | 13.00K | 13.00K | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 14.00M | 14.00M | 13.95M | 13.05M | 12.71M | |
Tangible Book Value per Share | | | -8.57 | -9.71 | -11.51 | -1.11 | -3.74 | |
Total Shareholders' Equity | | | 114.00M | 110.00M | 102.44M | 92.06M | 65.61M | |
|
TOTAL LIABILITIES AND EQUITY | | | 299.00M | 314.00M | 339.84M | 169.01M | 197.17M | |
|
Statistics | |
---|
Debt/Equity | | | 1.09 | 1.25 | 1.51 | 0.22 | 0.68 | |
Current Ratio | | | 1.09 | 1.00 | 0.96 | 1.13 | 0.93 | |
Return On Assets (ROA) | | | 1.54% | 2.36% | 0.43% | 13.78% | 5.15% | |
Return On Equity (ROE) | | | 4.03% | 6.73% | 1.43% | 25.30% | 15.46% | |
Return On Invested Capital (ROIC) | | | 6.53% | 7.57% | 7.61% | 20.52% | 11.06% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.53% | 7.57% | 7.61% | 20.56% | 13.55% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 86.90% | 131.67% | 172.78% | 112.90% | N/A | |