ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 18.67M | 13.73M | 25.43M | 29.70M | 51.00M | |
Receivables | | | 18.26M | 19.46M | 19.98M | 10.80M | 4.10M | |
Inventories | | | N/A | N/A | 0.00 | 100.00K | N/A | |
Other Current Assets | | | 4.24M | 1.70M | 1.96M | 1.50M | 1.30M | |
Total Current Assets | | | 41.17M | 34.89M | 47.37M | 42.00M | 56.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.98M | 6.46M | 2.37M | 2.50M | 2.00M | |
Goodwill | | | 68.53M | 10.80M | 10.80M | 10.80M | N/A | |
Intangibles | | | 186.54M | 120.01M | 87.20M | 77.70M | 25.40M | |
Other Non-Current Assets | | | 5.74M | 6.42M | 7.13M | 5.90M | 7.00M | |
Total Non-Current Assets | | | 267.79M | 143.69M | 107.50M | 96.90M | 34.50M | |
|
TOTAL ASSETS | | | 308.96M | 178.58M | 154.87M | 138.90M | 91.00M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 15.70M | 4.56M | 533.00K | 600.00K | 6.30M | |
Accrued Expenses | | | 5.53M | 6.39M | 7.66M | 4.30M | 2.00M | |
Accounts Payable | | | 2.02M | 2.40M | 1.86M | 1.20M | 1.00M | |
Other Current Liabilities | | | 46.81M | 16.39M | 22.70M | 25.60M | 500.00K | |
Total Current Liabilities | | | 70.06M | 29.74M | 32.75M | 31.70M | 9.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 79.87M | 23.40M | 1.19M | 1.50M | 1.30M | |
Deferred Taxes/Income | | | 7.34M | 2.26M | 2.01M | 2.20M | N/A | |
Other Non-Current Liabilities | | | 12.01M | N/A | 0.00 | 16.40M | 1.29M | |
Total Non-Current Liabilities | | | 99.22M | 25.66M | 3.20M | 20.10M | 1.30M | |
|
TOTAL LIABILITIES | | | 169.28M | 55.40M | 35.95M | 51.80M | 11.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 175.72M | 164.00M | 126.24M | 94.50M | 82.20M | |
Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Treasury Stock | | | -30.00M | -30.00M | -3.11M | -300.00K | N/A | |
Other Shareholders' Equity | | | -6.04M | -10.81M | -4.21M | -7.10M | -2.30M | |
Shares Outstanding | | | 35.71M | 34.76M | 37.22M | 36.50M | 33.80M | |
Tangible Book Value per Share | | | -3.23 | -0.22 | 0.56 | -0.04 | 1.61 | |
Total Shareholders' Equity | | | 139.68M | 123.19M | 118.92M | 87.10M | 79.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 308.96M | 178.58M | 154.87M | 138.90M | 91.00M | |
|
Statistics | |
---|
Debt/Equity | | | 0.57 | 0.19 | 0.01 | 0.02 | 0.02 | |
Current Ratio | | | 0.59 | 1.17 | 1.45 | 1.32 | 5.77 | |
Return On Assets (ROA) | | | 4.62% | 17.18% | 11.79% | 1.72% | 13.68% | |
Return On Equity (ROE) | | | 10.21% | 24.90% | 15.35% | 2.74% | 15.58% | |
Return On Invested Capital (ROIC) | | | 6.66% | 22.93% | 16.85% | 2.04% | 14.30% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.22% | 25.26% | 21.28% | 2.82% | 38.46% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 792.60% | N/A | N/A | 241.98% | |