ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.83M | 9.44M | 15.80M | 25.55M | 34.47M | |
Receivables | | | 37.02M | 46.53M | 56.53M | 63.16M | 70.23M | |
Other Current Assets | | | 9.38M | 9.98M | 6.07M | 3.51M | 2.50M | |
Total Current Assets | | | 51.23M | 65.95M | 78.41M | 92.22M | 107.20M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.35M | 1.87M | 3.99M | 6.17M | 8.26M | |
Goodwill | | | N/A | 0.00 | 1.26M | 55.11M | 165.09M | |
Intangibles | | | 20.99M | 21.80M | 26.81M | 28.75M | 35.75M | |
Other Non-Current Assets | | | 3.93M | 3.99M | 1.41M | 1.73M | 1.89M | |
Total Non-Current Assets | | | 26.27M | 27.66M | 33.46M | 91.75M | 210.98M | |
|
TOTAL ASSETS | | | 77.49M | 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. | | | 21.80M | 31.61M | 5.00M | 5.00M | 5.00M | |
Accrued Expenses | | | 21.00M | 23.74M | 32.83M | 38.02M | 36.16M | |
Accounts Payable | | | 8.51M | 8.78M | 10.95M | 6.19M | 16.13M | |
Other Current Liabilities | | | 341.00K | 556.00K | 430.00K | 1.01M | 651.00K | |
Total Current Liabilities | | | 51.66M | 64.68M | 49.21M | 50.22M | 57.94M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.80M | 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 | | | 0.00 | 10.00K | 2.76M | 4.20M | 6.50M | |
Total Non-Current Liabilities | | | 3.80M | 3.98M | 28.25M | 39.80M | 46.83M | |
|
TOTAL LIABILITIES | | | 55.46M | 68.66M | 77.46M | 90.01M | 104.77M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -419.06M | -410.80M | -381.52M | -318.30M | -194.97M | |
Additional Paid In Capital | | | 452.46M | 447.11M | 427.29M | 423.38M | 419.06M | |
Common Shares | | | 47.00K | 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 | | | 20.64M | 20.02M | 13.55M | 13.35M | 13.16M | |
Tangible Book Value per Share | | | 0.05 | 0.16 | 0.47 | 0.76 | 0.96 | |
Total Shareholders' Equity | | | 22.04M | 24.95M | 34.40M | 93.95M | 213.41M | |
|
TOTAL LIABILITIES AND EQUITY | | | 77.49M | 93.62M | 111.87M | 183.97M | 318.18M | |
|
Statistics | |
---|
Debt/Equity | | | 0.17 | 0.16 | 0.74 | 0.38 | 0.19 | |
Current Ratio | | | 0.99 | 1.02 | 1.59 | 1.84 | 1.85 | |
Return On Assets (ROA) | | | -40.35% | -31.27% | -56.51% | -67.04% | -3.16% | |
Return On Equity (ROE) | | | -141.91% | -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 (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |