| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 28.60M | 29.81M | 32.52M | 51.02M | 98.13M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 17.82M | 16.09M | 12.01M | 20.02M | 26.41M | |
| Other Current Assets | | | 7.95M | 5.20M | 11.01M | 16.51M | 13.46M | |
| Total Current Assets | | | 54.37M | 51.10M | 55.54M | 87.56M | 138.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.59M | 2.94M | 5.09M | 9.54M | 14.47M | |
| Investments And Advances | | | 337.00K | 2.33M | 2.40M | 596.00K | 1.04M | |
| Goodwill | | | 55.96M | 55.96M | 55.96M | 55.96M | 55.96M | |
| Intangibles | | | 17.66M | 21.47M | 26.55M | 31.73M | 36.86M | |
| Other Non-Current Assets | | | 9.99M | 9.80M | 9.32M | 9.88M | 11.47M | |
| Total Non-Current Assets | | | 85.54M | 92.50M | 99.32M | 107.71M | 119.80M | |
| |
| TOTAL ASSETS | | | 139.91M | 143.61M | 154.86M | 195.27M | 257.81M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.00M | 992.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.23M | 230.54M | N/A | N/A | N/A | |
| Accrued Expenses | | | 18.34M | 16.11M | 15.26M | 19.46M | 28.80M | |
| Accounts Payable | | | 12.76M | 51.40M | 15.28M | 14.98M | 15.98M | |
| Other Current Liabilities | | | 6.34M | 5.74M | 5.23M | 5.65M | 9.97M | |
| Total Current Liabilities | | | 39.66M | 271.27M | 35.76M | 40.09M | 54.75M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 191.27M | 0.00 | 215.62M | 245.49M | 243.64M | |
| Deferred Taxes/Income | | | 9.12M | 9.03M | 9.03M | 9.03M | 9.03M | |
| Other Non-Current Liabilities | | | 3.34M | 20.02M | 19.51M | 19.54M | 19.27M | |
| Total Non-Current Liabilities | | | 204.46M | 29.71M | 244.77M | 274.83M | 273.20M | |
| |
| TOTAL LIABILITIES | | | 244.12M | 300.98M | 280.53M | 314.92M | 327.95M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -355.88M | -259.98M | -180.16M | 118.95M | 186.59M | |
| Additional Paid In Capital | | | 256.12M | 181.60M | 177.28M | 149.35M | 144.30M | |
| Minority Interest | | | 739.00K | 665.00K | 615.00K | 775.00K | 1.27M | |
| Common Shares | | | 110.00K | 29.96M | 29.96M | 25.41M | 25.41M | |
| Treasury Stock | | | -4.56M | -108.96M | -152.75M | -413.36M | -426.44M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 10.99M | 3.40M | 3.31M | 2.02M | 1.99M | |
| Tangible Book Value per Share | | | -16.18 | -68.99 | -62.86 | -102.84 | -81.94 | |
| Total Shareholders' Equity | | | -104.21M | -157.38M | -125.67M | -119.65M | -70.14M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 139.91M | 143.61M | 154.86M | 195.27M | 257.81M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.84 | N/A | -1.72 | -2.05 | -3.47 | |
| Current Ratio | | | 1.37 | 0.19 | 1.55 | 2.18 | 2.52 | |
| Return On Assets (ROA) | | | 0.05% | -24.82% | -36.35% | -27.36% | 4.58% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 6.45% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.99% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |