ASSETS | |
---|
Current Assets | |
---|
Cash | | | 29.15M | 20.50M | 13.75M | 7.66M | 7.24M | |
Receivables | | | 64.89M | 64.68M | 42.79M | 26.02M | 16.41M | |
Other Current Assets | | | 3.74M | 3.28M | 1.91M | 1.70M | 1.49M | |
Total Current Assets | | | 97.78M | 88.46M | 58.45M | 35.38M | 25.13M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.26M | 2.45M | 2.22M | 2.64M | 2.98M | |
Goodwill | | | 44.70M | 42.98M | N/A | N/A | N/A | |
Intangibles | | | 27.63M | 26.94M | 13.44M | 11.47M | 7.91M | |
Other Non-Current Assets | | | 63.07M | 67.61M | 46.33M | 30.83M | 21.62M | |
Total Non-Current Assets | | | 461.74M | 462.55M | 285.81M | 221.30M | 124.37M | |
|
TOTAL ASSETS | | | 559.52M | 551.01M | 344.26M | 256.68M | 149.50M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.61M | 2.54M | |
Current Portion Of LT Debt. | | | 6.92M | 8.02M | 5.50M | 5.35M | 5.24M | |
Accrued Expenses | | | 15.68M | 24.53M | 17.16M | 8.70M | 8.88M | |
Accounts Payable | | | 6.05M | 10.56M | 4.32M | 2.30M | 2.73M | |
Other Current Liabilities | | | 15.90M | 16.02M | 10.87M | 3.94M | 4.34M | |
Total Current Liabilities | | | 44.55M | 59.13M | 37.85M | 21.90M | 23.73M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 266.79M | 266.27M | 196.02M | 146.22M | 44.81M | |
Deferred Taxes/Income | | | 2.79M | 2.20M | 1.93M | 1.04M | 76.00K | |
Other Non-Current Liabilities | | | 12.48M | 13.29M | 6.95M | 5.87M | 5.55M | |
Total Non-Current Liabilities | | | 282.06M | 281.77M | 204.90M | 153.14M | 50.44M | |
|
TOTAL LIABILITIES | | | 326.61M | 340.89M | 242.74M | 175.04M | 74.17M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 70.12M | 51.06M | 18.67M | 1.03M | -4.04M | |
Additional Paid In Capital | | | 5.74M | 4.82M | 3.66M | 1.66M | 419.70K | |
Common Shares | | | 157.76M | 157.63M | 78.96M | 78.95M | 78.95M | |
Other Shareholders' Equity | | | -708.70K | -3.39M | 218.80K | N/A | N/A | |
Shares Outstanding | | | 38.86M | 38.84M | 34.33M | 34.33M | 34.33M | |
Tangible Book Value per Share | | | 4.13 | 3.61 | 2.57 | 2.04 | 1.96 | |
Total Shareholders' Equity | | | 232.91M | 210.11M | 101.52M | 81.64M | 75.33M | |
|
TOTAL LIABILITIES AND EQUITY | | | 559.52M | 551.01M | 344.26M | 256.68M | 149.50M | |
|
Statistics | |
---|
Debt/Equity | | | 1.15 | 1.27 | 1.93 | 1.81 | 0.63 | |
Current Ratio | | | 2.19 | 1.50 | 1.54 | 1.62 | 1.06 | |
Return On Assets (ROA) | | | 10.14% | 8.42% | 8.07% | 5.89% | 4.39% | |
Return On Equity (ROE) | | | 24.37% | 22.07% | 27.36% | 18.53% | 8.71% | |
Return On Invested Capital (ROIC) | | | 15.77% | 14.41% | 14.55% | 9.50% | 9.29% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 15.77% | 14.41% | 14.55% | 9.50% | 9.29% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 18.34% | 16.80% | 15.22% | 9.98% | 9.90% | |