ASSETS | |
---|
Current Assets | |
---|
Cash | | | 14.09M | 8.86M | 22.60M | 17.70M | 6.90M | |
Cash Equivalents | | | N/A | N/A | N/A | 17.66M | N/A | |
Receivables | | | 117.80M | 123.69M | 125.80M | 126.70M | 84.90M | |
Other Current Assets | | | 7.14M | 7.07M | 7.70M | 9.50M | 3.90M | |
Total Current Assets | | | 139.03M | 139.62M | 156.10M | 153.70M | 95.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 8.90M | 10.20M | 18.10M | 25.60M | 19.60M | |
Goodwill | | | 185.50M | 166.49M | 166.40M | 146.10M | 72.90M | |
Intangibles | | | 79.33M | 81.27M | 104.30M | 101.90M | 36.60M | |
Other Non-Current Assets | | | 5.75M | 7.98M | 7.10M | 8.60M | 10.70M | |
Total Non-Current Assets | | | 286.79M | 276.88M | 308.00M | 294.00M | 147.60M | |
|
TOTAL ASSETS | | | 425.82M | 416.50M | 464.10M | 447.70M | 243.30M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 11.93M | 16.82M | 16.70M | 22.80M | 37.10M | |
Accrued Expenses | | | N/A | 33.17M | 37.90M | 62.00M | 36.20M | |
Accounts Payable | | | 69.99M | 41.75M | 53.10M | 26.60M | 15.20M | |
Other Current Liabilities | | | 27.03M | 25.29M | 22.50M | 21.50M | 10.40M | |
Total Current Liabilities | | | 108.95M | 117.03M | 130.20M | 132.90M | 98.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 120.01M | 112.08M | 129.00M | 105.10M | 33.40M | |
Deferred Taxes/Income | | | 10.69M | 8.10M | 8.60M | 10.00M | 3.00M | |
Other Non-Current Liabilities | | | 9.80M | 4.08M | 9.20M | -26.10M | N/A | |
Total Non-Current Liabilities | | | 140.50M | 124.26M | 146.80M | 115.10M | 36.30M | |
|
TOTAL LIABILITIES | | | 249.45M | 241.29M | 277.00M | 248.00M | 135.20M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -163.17M | -157.37M | -141.50M | -111.70M | -96.20M | |
Additional Paid In Capital | | | 15.12M | 15.56M | 12.00M | 7.10M | 7.20M | |
Common Shares | | | 316.69M | 312.41M | 312.00M | 305.20M | 197.50M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | 7.74M | 4.61M | 4.60M | -900.00K | -500.00K | |
Shares Outstanding | | | 99.31M | 95.42M | 95.20M | 92.70M | 58.70M | |
Tangible Book Value per Share | | | -0.89 | -0.76 | -0.88 | -0.52 | -0.03 | |
Total Shareholders' Equity | | | 176.37M | 175.20M | 187.10M | 199.80M | 108.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 425.82M | 416.50M | 464.10M | 447.70M | 243.30M | |
|
Statistics | |
---|
Debt/Equity | | | 0.68 | 0.64 | 0.69 | 0.53 | 0.31 | |
Current Ratio | | | 1.28 | 1.19 | 1.20 | 1.16 | 0.97 | |
Return On Assets (ROA) | | | -1.05% | -4.00% | -6.49% | -3.46% | -7.11% | |
Return On Equity (ROE) | | | -2.52% | -9.51% | -16.09% | -7.76% | -16.02% | |
Return On Invested Capital (ROIC) | | | 2.11% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.11% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.85% | N/A | N/A | N/A | N/A | |