ASSETS | |
---|
Current Assets | |
---|
Cash | | | 51.29M | 44.20M | 23.23M | 43.90M | 123.60M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Marketable Securities | | | 2.37M | 2.25M | 1.99M | 1.70M | 1.50M | |
Receivables | | | 32.37M | 34.67M | 37.80M | 38.40M | 42.30M | |
Other Current Assets | | | 5.20M | 5.78M | 5.91M | 5.50M | 6.00M | |
Total Current Assets | | | 91.23M | 86.91M | 68.93M | 89.50M | 173.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.91M | 7.42M | 8.57M | 11.30M | 15.00M | |
Investments And Advances | | | 22.31M | 23.58M | 25.80M | 26.60M | 26.90M | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 26.09M | 31.20M | 40.92M | 49.70M | 58.70M | |
Other Non-Current Assets | | | 15.83M | 14.77M | 23.30M | 30.30M | 31.20M | |
Total Non-Current Assets | | | 71.14M | 76.96M | 98.59M | 117.80M | 131.80M | |
|
TOTAL ASSETS | | | 162.37M | 163.87M | 167.51M | 207.30M | 305.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.80M | 3.78M | 3.97M | 3.40M | 2.90M | |
Accrued Expenses | | | N/A | 7.06M | 9.73M | 14.10M | 12.30M | |
Accounts Payable | | | 24.02M | 16.64M | 15.85M | 16.80M | 19.10M | |
Other Current Liabilities | | | 11.50M | 17.20M | 20.04M | 21.70M | 31.50M | |
Total Current Liabilities | | | 39.32M | 44.67M | 49.58M | 56.00M | 65.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 34.21M | 36.16M | 39.95M | 43.70M | 46.90M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 42.14M | 29.24M | 35.73M | 41.80M | 76.30M | |
Total Non-Current Liabilities | | | 76.35M | 65.40M | 75.68M | 85.50M | 123.20M | |
|
TOTAL LIABILITIES | | | 115.67M | 110.07M | 125.26M | 141.50M | 189.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -49.68M | -40.09M | -51.58M | -52.20M | -3.80B | |
Common Shares | | | 96.38M | 95.09M | 95.09M | 129.00M | 3.94B | |
Other Shareholders' Equity | | | N/A | -1.20M | -1.25M | -11.00M | -18.70M | |
Shares Outstanding | | | 13.76M | 13.75M | 13.75M | 18.70M | 27.50M | |
Tangible Book Value per Share | | | 1.50 | 1.64 | 0.10 | 0.86 | 2.09 | |
Total Shareholders' Equity | | | 46.70M | 53.80M | 42.26M | 65.80M | 116.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 162.37M | 163.87M | 167.51M | 207.30M | 305.20M | |
|
Statistics | |
---|
Debt/Equity | | | 0.73 | 0.67 | 0.95 | 0.66 | 0.40 | |
Current Ratio | | | 2.32 | 1.95 | 1.39 | 1.60 | 2.63 | |
Return On Assets (ROA) | | | 9.52% | 15.24% | 28.30% | 35.41% | 23.13% | |
Return On Equity (ROE) | | | 33.11% | 46.43% | 112.17% | 111.55% | 60.81% | |
Return On Invested Capital (ROIC) | | | 18.89% | 23.66% | 40.41% | 40.37% | 26.00% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 19.26% | 24.12% | 41.10% | 40.83% | 26.16% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 24.57% | 32.89% | 63.51% | 61.15% | 34.74% | |