| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 5.68M | 11.44M | 16.14M | 19.27M | 17.21M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 3.22M | |
| Receivables | | | 5.47M | 5.15M | 6.26M | 5.51M | 6.47M | |
| Other Current Assets | | | 4.82M | 5.07M | 4.29M | 6.51M | 5.03M | |
| Total Current Assets | | | 15.98M | 21.66M | 26.69M | 31.28M | 28.71M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.77M | 8.56M | 9.52M | 17.76M | 18.55M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 7.29M | |
| Goodwill | | | 98.62M | 119.28M | 134.74M | 156.58M | 199.24M | |
| Intangibles | | | 10.39M | 13.30M | 29.37M | 59.00M | 74.78M | |
| Other Non-Current Assets | | | 4.03M | 1.57M | 9.48M | 25.83M | 27.60M | |
| Total Non-Current Assets | | | 118.81M | 142.71M | 183.11M | 259.16M | 320.16M | |
| |
| TOTAL ASSETS | | | 134.79M | 164.38M | 209.80M | 290.44M | 348.87M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 94.20M | 94.82M | 17.59M | 19.04M | 15.34M | |
| Accrued Expenses | | | 26.32M | 22.43M | 23.31M | 28.43M | 34.98M | |
| Accounts Payable | | | 7.14M | 6.49M | 11.47M | 11.13M | 18.94M | |
| Other Current Liabilities | | | 28.70M | 29.90M | 40.71M | 38.30M | 36.88M | |
| Total Current Liabilities | | | 156.35M | 153.64M | 93.08M | 96.90M | 106.13M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 64.53M | 80.11M | 92.33M | |
| Deferred Taxes/Income | | | 368.00K | 409.00K | 1.08M | 993.00K | 276.00K | |
| Other Non-Current Liabilities | | | 16.70M | 17.12M | 18.42M | 17.54M | 8.95M | |
| Total Non-Current Liabilities | | | 17.07M | 17.53M | 84.03M | 98.64M | 101.55M | |
| |
| TOTAL LIABILITIES | | | 173.42M | 171.16M | 177.11M | 195.54M | 207.69M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -275.88M | -244.59M | -200.40M | -132.25M | -85.64M | |
| Additional Paid In Capital | | | 224.91M | 224.51M | 223.10M | 220.85M | 216.07M | |
| Common Shares | | | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | |
| Treasury Stock | | | -40.00K | -42.00K | -48.00K | -61.00K | -61.00K | |
| Other Shareholders' Equity | | | 9.31M | 10.28M | 6.98M | 3.30M | 7.75M | |
| Shares Outstanding | | | 26.25M | 26.24M | 26.17M | 26.06M | 26.06M | |
| Tangible Book Value per Share | | | -56.23 | -53.11 | -50.21 | -46.31 | -50.98 | |
| Total Shareholders' Equity | | | -38.63M | -6.79M | 32.69M | 94.90M | 141.19M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 134.79M | 164.38M | 209.80M | 290.44M | 348.87M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 1.97 | 0.84 | 0.65 | |
| Current Ratio | | | 0.10 | 0.14 | 0.29 | 0.32 | 0.27 | |
| Return On Assets (ROA) | | | -43.95% | -26.88% | -32.49% | -16.05% | -10.01% | |
| Return On Equity (ROE) | | | N/A | N/A | -208.47% | -49.11% | -24.73% | |
| Return On Invested Capital (ROIC) | | | N/A | 80.41% | 12.81% | 7.37% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 14.87% | 8.19% | N/A | |