| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 14.54M | 15.40M | 4.30K | 3.60K | 54.60K | |
| Receivables | | | 48.37M | 40.61M | 19.83M | 18.55M | 10.20M | |
| Other Current Assets | | | 9.81M | 11.68M | 3.59M | 2.98M | 2.91M | |
| Total Current Assets | | | 72.72M | 67.69M | 23.43M | 21.53M | 13.17M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 129.83M | 133.61M | 18.00M | 16.45M | 17.95M | |
| Goodwill | | | 173.42M | 169.06M | N/A | N/A | N/A | |
| Intangibles | | | 127.39M | 132.49M | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 6.88M | 5.07M | 1.56M | 911.20K | 592.20K | |
| Total Non-Current Assets | | | 437.55M | 440.40M | 19.57M | 17.41M | 18.59M | |
| |
| TOTAL ASSETS | | | 510.27M | 508.09M | 42.99M | 38.94M | 31.76M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 21.45M | 19.14M | 2.91M | 2.13M | 1.92M | |
| Accrued Expenses | | | 31.19M | 23.65M | 7.36M | 5.89M | 4.67M | |
| Accounts Payable | | | 11.11M | 9.83M | 2.54M | 1.74M | 1.12M | |
| Other Current Liabilities | | | N/A | 0.00 | 2.51M | 2.67M | 3.94M | |
| Total Current Liabilities | | | 63.75M | 52.62M | 15.32M | 12.42M | 11.66M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 57.81M | 63.35M | 8.76M | 10.60M | 16.02M | |
| Deferred Taxes/Income | | | 40.13M | 42.64M | 2.28M | 1.43M | 0.00 | |
| Other Non-Current Liabilities | | | 10.19M | 11.50M | 0.00 | 8.00K | 0.00 | |
| Total Non-Current Liabilities | | | 108.14M | 117.48M | 11.04M | 12.04M | 16.02M | |
| |
| TOTAL LIABILITIES | | | 171.88M | 170.11M | 26.36M | 24.46M | 27.68M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -16.82M | -9.05M | 7.75M | 1.54M | -7.87M | |
| Additional Paid In Capital | | | 354.93M | 346.76M | N/A | N/A | N/A | |
| Common Shares | | | 278.20K | 270.70K | 8.88M | 12.94M | 11.95M | |
| Shares Outstanding | | | 27.82M | 27.07M | 100.00 | N/A | N/A | |
| Tangible Book Value per Share | | | 1.35 | 1.35 | 77.53K | 1.54 | -7.87 | |
| Total Shareholders' Equity | | | 338.39M | 337.98M | 16.63M | 14.48M | 4.08M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 510.27M | 508.09M | 42.99M | 38.94M | 31.76M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.17 | 0.19 | 0.53 | 0.73 | 3.93 | |
| Current Ratio | | | 1.14 | 1.29 | 1.53 | 1.73 | 1.13 | |
| Return On Assets (ROA) | | | -1.92% | -4.70% | 16.64% | 26.71% | 9.97% | |
| Return On Equity (ROE) | | | -2.89% | -7.06% | 43.02% | 71.83% | 77.65% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 29.06% | 43.63% | 9.51% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 29.06% | 43.64% | 9.54% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 29.06% | 43.64% | 9.54% | |