| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 19.92M | 12.32M | 3.85M | 7.00M | 11.40M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 59.73M | 58.42M | 63.72M | 55.80M | 40.90M | |
| Inventories | | | 351.00K | 767.00K | 475.00K | 800.00K | 900.00K | |
| Other Current Assets | | | 22.57M | 18.77M | 43.41M | 11.00M | 15.80M | |
| Total Current Assets | | | 102.57M | 90.27M | 111.45M | 74.60M | 69.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.59M | 5.39M | 14.17M | 17.50M | 18.70M | |
| Goodwill | | | 172.57M | 172.57M | 171.91M | 198.30M | 177.70M | |
| Intangibles | | | 111.79M | 118.18M | 128.35M | 129.30M | 106.80M | |
| Other Non-Current Assets | | | 7.82M | 7.79M | 7.31M | 8.10M | 3.90M | |
| Total Non-Current Assets | | | 296.84M | 304.16M | 322.97M | 356.40M | 314.40M | |
| |
| TOTAL ASSETS | | | 399.41M | 394.43M | 434.42M | 431.00M | 383.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.98M | 2.98M | 3.14M | 3.10M | 4.40M | |
| Accrued Expenses | | | 20.59M | 20.76M | 24.26M | 22.70M | 19.90M | |
| Accounts Payable | | | 20.24M | 15.04M | 10.13M | 7.00M | 8.10M | |
| Other Current Liabilities | | | 9.94M | 14.19M | 10.70M | 11.60M | 14.00M | |
| Total Current Liabilities | | | 53.75M | 52.98M | 48.23M | 44.50M | 46.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 161.36M | 168.60M | 195.27M | 136.40M | 95.00M | |
| Deferred Taxes/Income | | | 2.35M | 1.87M | 1.23M | 12.80M | 13.90M | |
| Other Non-Current Liabilities | | | 1.59M | 2.29M | 3.07M | 5.70M | 5.50M | |
| Total Non-Current Liabilities | | | 165.31M | 172.76M | 199.57M | 154.80M | 114.40M | |
| |
| TOTAL LIABILITIES | | | 219.05M | 225.74M | 247.80M | 199.30M | 160.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -6.31M | -14.95M | 8.13M | 53.90M | 38.10M | |
| Additional Paid In Capital | | | 206.16M | 201.07M | 195.55M | 192.30M | 187.10M | |
| Common Shares | | | 15.00K | 15.00K | 15.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -19.42M | -17.48M | -17.07M | -14.50M | -2.60M | |
| Other Shareholders' Equity | | | -91.00K | 45.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 15.00M | 14.90M | 14.55M | 14.40M | 14.60M | |
| Tangible Book Value per Share | | | -6.93 | -8.19 | -7.81 | -6.66 | -4.24 | |
| Total Shareholders' Equity | | | 180.36M | 168.69M | 186.62M | 231.70M | 222.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 399.41M | 394.43M | 434.42M | 431.00M | 383.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.89 | 1.00 | 1.05 | 0.59 | 0.43 | |
| Current Ratio | | | 1.91 | 1.70 | 2.31 | 1.68 | 1.49 | |
| Return On Assets (ROA) | | | 1.36% | -4.99% | -10.30% | 3.62% | 4.69% | |
| Return On Equity (ROE) | | | 3.01% | -11.66% | -23.98% | 6.73% | 8.09% | |
| Return On Invested Capital (ROIC) | | | 5.72% | 1.54% | N/A | 4.91% | 6.00% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.07% | 1.59% | N/A | 5.00% | 6.21% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 47.77% | 13.66% | N/A | 36.53% | 49.21% | |