|  ASSETS |  | 
|---|
|  Current Assets |  | 
|---|
| Cash Equivalents |  |  | 4.93M | 9.44M | 15.80M | 25.55M | 34.47M |  | 
| Receivables |  |  | 31.23M | 46.53M | 56.53M | 63.16M | 70.23M |  | 
| Other Current Assets |  |  | 10.79M | 9.98M | 6.07M | 3.51M | 2.50M |  | 
| Total Current Assets |  |  | 46.95M | 65.95M | 78.41M | 92.22M | 107.20M |  | 
|     | 
|  Non-Current Assets |  | 
|---|
| PPE Net |  |  | 3.41M | 1.87M | 3.99M | 6.17M | 8.26M |  | 
| Goodwill |  |  | N/A | 0.00 | 1.26M | 55.11M | 165.09M |  | 
| Intangibles |  |  | 19.62M | 21.80M | 26.81M | 28.75M | 35.75M |  | 
| Other Non-Current Assets |  |  | 4.50M | 3.99M | 1.41M | 1.73M | 1.89M |  | 
| Total Non-Current Assets |  |  | 27.52M | 27.66M | 33.46M | 91.75M | 210.98M |  | 
|     | 
| TOTAL ASSETS |  |  | 74.47M | 93.62M | 111.87M | 183.97M | 318.18M |  | 
|     | 
|  LIABILITIES |  | 
|---|
|  Current Liabilities |  | 
|---|
| Short Term Debt |  |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  | 
| Current Portion Of LT Debt. |  |  | 19.86M | 31.61M | 5.00M | 5.00M | 5.00M |  | 
| Accrued Expenses |  |  | 20.74M | 23.74M | 32.83M | 38.02M | 36.16M |  | 
| Accounts Payable |  |  | 8.71M | 8.78M | 10.95M | 6.19M | 16.13M |  | 
| Other Current Liabilities |  |  | 335.00K | 556.00K | 430.00K | 1.01M | 651.00K |  | 
| Total Current Liabilities |  |  | 49.65M | 64.68M | 49.21M | 50.22M | 57.94M |  | 
|     | 
|  Non-Current Liabilities |  | 
|---|
| Long Term Debt |  |  | 3.32M | 3.97M | 25.49M | 35.59M | 40.33M |  | 
| Deferred Taxes/Income |  |  | N/A | N/A | N/A | N/A | N/A |  | 
| Other Non-Current Liabilities |  |  | 2.38M | 10.00K | 2.76M | 4.20M | 6.50M |  | 
| Total Non-Current Liabilities |  |  | 5.70M | 3.98M | 28.25M | 39.80M | 46.83M |  | 
|     | 
| TOTAL LIABILITIES |  |  | 55.35M | 68.66M | 77.46M | 90.01M | 104.77M |  | 
|     | 
|  SHAREHOLDERS' EQUITY |  | 
|---|
| Retained Earnings |  |  | -426.29M | -410.80M | -381.52M | -318.30M | -194.97M |  | 
| Additional Paid In Capital |  |  | 456.77M | 447.11M | 427.29M | 423.38M | 419.06M |  | 
| Common Shares |  |  | 50.00K | 47.00K | 43.00K | 42.00K | 42.00K |  | 
| Treasury Stock |  |  | -11.41M | -11.41M | -11.41M | -11.17M | -10.72M |  | 
| Other Shareholders' Equity |  |  | N/A | N/A | N/A | N/A | N/A |  | 
| Shares Outstanding |  |  | 24.27M | 20.02M | 13.55M | 13.35M | 13.16M |  | 
| Tangible Book Value per Share |  |  | -0.02 | 0.16 | 0.47 | 0.76 | 0.96 |  | 
| Total Shareholders' Equity |  |  | 19.12M | 24.95M | 34.40M | 93.95M | 213.41M |  | 
|     | 
| TOTAL LIABILITIES AND EQUITY |  |  | 74.47M | 93.62M | 111.87M | 183.97M | 318.18M |  | 
|     | 
|  Statistics |  | 
|---|
| Debt/Equity |  |  | 0.17 | 0.16 | 0.74 | 0.38 | 0.19 |  | 
| Current Ratio |  |  | 0.95 | 1.02 | 1.59 | 1.84 | 1.85 |  | 
| Return On Assets (ROA) |  |  | -36.08% | -31.27% | -56.51% | -67.04% | -3.16% |  | 
| Return On Equity (ROE) |  |  | -140.49% | -117.32% | -183.75% | -131.27% | -4.71% |  | 
| Return On Invested Capital (ROIC) |  |  | N/A | N/A | N/A | N/A | N/A |  | 
| Return On Invested Capital Ex Cash (ROICexc) |  |  | N/A | N/A | N/A | N/A | N/A |  | 
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) |  |  | N/A | N/A | N/A | N/A | N/A |  |