Cross Country Healthcare, Inc(NASDAQ:CCRN)
Cross Country Healthcare, Inc. provides talent management and other consultative services for healthcare clients in the United States. The company operates in three segments: Nurse and Allied Staffing, Physician Staffing, and Search. The Nurse and Allied Staffing segment offers traditional staffing,...
Founded: 1986
Full Time Employees: 1,700
Sector: Industrials
Industry: Staffing & Employment Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2001-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue from services | 236,761,000 | 250,052,000 | 274,072,000 | 293,408,000 | 309,940,000 | 315,119,000 | 339,771,000 | 379,174,000 | 414,035,000 | 442,291,000 | 540,695,000 | 622,707,000 | 628,218,000 | 636,098,000 | 753,561,000 | 788,732,000 | 640,679,000 | 374,905,000 | 331,827,000 | 329,241,000 | 215,606,000 | 193,968,000 | 216,779,000 | 210,064,000 | 215,096,000 | 209,200,000 | 202,757,000 | 195,171,000 | 200,907,000 | 200,717,000 | 204,572,000 | 210,288,000 | 219,674,000 | 228,488,000 | 209,313,000 | 207,573,000 | 222,523,000 | 214,988,000 | 199,443,000 | 196,583,000 | 193,148,000 | 195,692,000 | 192,617,000 | 185,964,000 | 188,944,000 | 122,656,000 | 118,091,000 | 109,178,716 | 108,048,000 | 110,768,000 | 110,316,000 | 60,568,146 | 129,123,000 | 126,272,000 | 126,672,000 | 124,729,224 | 131,169,000 | 126,042,000 | 122,046,000 | 113,676,524 | 115,687,000 | 117,837,000 | 121,361,000 | 124,139,482 | 129,635,000 | 149,046,000 | 175,417,000 | 205,910,671 | 178,134,000 | 170,951,000 | 179,251,000 | 181,716,469 | 185,124,000 | 175,339,000 | 176,093,000 | 175,744,931 | 162,876,000 | 156,697,000 | 159,834,000 | 165,785,586 | 162,571,000 | 159,000,000 | 158,036,000 | 149,123,876 | 165,070,000 | 167,305,000 | 184,389,000 | 165,912,000 | 161,003,000 | 133,486,000 |
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct operating expenses | 188,779,000 | 199,125,000 | 218,068,000 | 234,750,000 | 247,948,000 | 250,961,000 | 268,966,000 | 301,877,000 | 323,546,000 | 344,932,000 | 417,556,000 | 483,284,000 | 489,276,000 | 492,553,000 | 583,156,000 | 613,938,000 | 493,529,000 | 291,111,000 | 259,237,000 | 257,776,000 | 161,214,000 | 145,965,000 | 166,045,000 | 160,461,000 | 161,935,000 | 158,194,000 | 151,169,000 | 146,917,000 | 150,348,000 | 149,155,000 | 150,883,000 | 156,535,000 | 161,371,000 | 168,008,000 | 164,890,000 | 156,778,000 | 144,597,000 | 145,537,000 | 142,669,000 | 144,206,000 | 144,254,000 | 138,927,000 | 141,667,000 | 90,220,000 | 87,641,000 | 80,616,878 | 79,864,000 | 82,930,000 | 81,440,000 | 46,225,041 | 97,352,000 | 94,405,000 | 93,068,000 | 90,115,323 | 95,426,000 | 91,433,000 | 89,070,000 | 81,079,100 | 83,258,000 | 84,185,000 | 87,728,000 | 87,966,313 | 94,281,000 | 108,251,000 | 130,358,000 | 151,578,776 | 130,696,000 | 125,311,000 | 134,074,000 | 135,002,163 | 139,266,000 | 133,736,000 | 135,604,000 | 134,484,737 | 125,083,000 | 120,455,000 | 122,445,000 | 127,270,978 | 124,662,000 | 127,714,000 | 123,456,000 | 123,325,451 | 126,614,000 | 127,195,000 | 139,512,000 | 124,928,000 | 121,481,000 | 99,387,000 | ||
selling, general and administrative expenses | 51,250,000 | 46,894,000 | 50,050,000 | 52,486,000 | 55,570,000 | 54,297,000 | 60,258,000 | 63,252,000 | 67,566,000 | 69,627,000 | 78,938,000 | 84,260,000 | 81,171,000 | 80,216,000 | 86,009,000 | 76,813,000 | 65,774,000 | 52,847,000 | 50,344,000 | 46,327,000 | 44,870,000 | 40,804,000 | 42,254,000 | 45,881,000 | 45,572,000 | 44,407,000 | 45,944,000 | 46,036,000 | 33,751,000 | 44,086,000 | 45,284,000 | 45,634,000 | 35,295,500 | 47,346,000 | 46,600,000 | 47,236,000 | 33,382,500 | 45,922,000 | 44,675,000 | 42,933,000 | 39,991,000 | 39,227,000 | 40,891,000 | 41,166,000 | 40,858,000 | 29,167,000 | 29,455,000 | 26,944,849 | 25,504,000 | 26,603,000 | 27,065,000 | 17,968,687 | 29,586,000 | 30,742,000 | 31,120,000 | 29,131,077 | 29,061,000 | 29,475,000 | 28,871,000 | 27,146,689 | 26,630,000 | 27,322,000 | 27,885,000 | 28,492,550 | 28,858,000 | 32,803,000 | 34,664,000 | 39,052,286 | 33,475,000 | 32,123,000 | 32,165,000 | 31,765,133 | 31,486,000 | 29,923,000 | 29,518,000 | 28,393,095 | 26,790,000 | 26,816,000 | 28,173,000 | 26,025,808 | 26,686,000 | 26,562,000 | 25,524,000 | 15,426,378 | 27,588,000 | 28,426,000 | 29,198,000 | 26,383,000 | 25,013,000 | 17,802,000 |
credit loss (credit) expense | 355,000 | -861,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 3,833,000 | 4,088,000 | 4,101,000 | 4,772,000 | 4,341,000 | 4,498,000 | 4,719,000 | 4,642,000 | 4,471,000 | 4,540,000 | 4,432,000 | 4,904,000 | 3,162,000 | 3,214,000 | 3,481,000 | 2,719,000 | 2,720,000 | 2,680,000 | 2,199,000 | 2,253,000 | 2,199,000 | 3,247,000 | 3,929,000 | 3,296,000 | 4,627,000 | 2,907,000 | 3,557,000 | 2,984,000 | 3,016,000 | 2,892,000 | 2,963,000 | 2,909,000 | 2,849,000 | 2,849,000 | 2,285,000 | 2,191,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and integration-related costs | 3,045,750 | 4,147,000 | 5,995,000 | 2,041,000 | 196,000 | 490,000 | 40,000 | 83,000 | 61,000 | 924,000 | 77,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring costs | 1,327,000 | 1,530,000 | 588,000 | 301,000 | 281,000 | 998,000 | 2,116,000 | 938,000 | 863,000 | 348,000 | 913,000 | 429,000 | 2,000 | 2,493,000 | 480,000 | 239,000 | 318,000 | 835,000 | 1,238,000 | 842,000 | 2,316,000 | 2,330,000 | 564,000 | 687,000 | 1,607,000 | 137,000 | 1,140,000 | 779,000 | 1,351,000 | 193,000 | 435,000 | 302,000 | 724,000 | 142,000 | 611,000 | 127,000 | 140,000 | 1,007,000 | 755,000 | -422 | 109,000 | 375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
legal and other losses | 548,000 | 1,102,000 | 1,099,000 | -928,000 | 3,946,000 | 3,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | 2,170,000 | 114,000 | 604,000 | 186,000 | 533,000 | 3,856,000 | 1,741,000 | 1,921,000 | 149,000 | 166,000 | 1,071,000 | 15,011,000 | 1,804,000 | 14,502,000 | 24,311,000 | -23,499,593 | 23,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 308,366,000 | 256,025,000 | 279,931,000 | 294,385,000 | 313,373,000 | 312,266,000 | 358,977,000 | 376,253,000 | 400,611,000 | 421,988,000 | 505,506,000 | 578,910,000 | 576,754,000 | 583,923,000 | 674,724,000 | 698,100,000 | 564,717,000 | 348,458,000 | 315,926,000 | 308,247,000 | 209,943,000 | 194,349,000 | 230,467,000 | 210,818,000 | 213,142,000 | 209,081,000 | 217,853,000 | 197,859,000 | 225,022,000 | 198,072,000 | 200,230,000 | 206,040,000 | 225,997,000 | 220,121,000 | 50,079,000 | 50,020,000 | 213,817,000 | 205,659,000 | 216,459,000 | 191,418,000 | 187,492,000 | 188,825,000 | 188,295,000 | 182,244,000 | 187,181,000 | 124,522,000 | 119,582,000 | 116,287,753 | 107,134,000 | 112,396,000 | 110,515,000 | 41,188,643 | 152,717,000 | 146,538,000 | 126,710,000 | 122,006,290 | 127,014,000 | 123,440,000 | 120,985,000 | 122,019,999 | 112,748,000 | 114,480,000 | 118,938,000 | 121,856,845 | 125,875,000 | 144,549,000 | 168,255,000 | 438,410,282 | 166,876,000 | 159,854,000 | 169,182,000 | 169,701,425 | 172,744,000 | 166,035,000 | 167,773,000 | 163,214,488 | 162,433,000 | 149,160,000 | 152,168,000 | 155,853,768 | 153,054,000 | 155,884,000 | 150,868,000 | 140,323,695 | 155,752,000 | 158,030,000 | 171,718,000 | 154,143,000 | 148,309,000 | 122,158,000 |
income from operations | -71,605,000 | -5,973,000 | -5,859,000 | -977,000 | -3,433,000 | 2,853,000 | -19,206,000 | 2,921,000 | 13,424,000 | 20,303,000 | 35,189,000 | 43,797,000 | 51,464,000 | 52,175,000 | 78,837,000 | 90,632,000 | 75,962,000 | 26,447,000 | 15,901,000 | 20,994,000 | 5,663,000 | -381,000 | -13,688,000 | -754,000 | 1,954,000 | 119,000 | -15,096,000 | -2,688,000 | -24,115,000 | 2,645,000 | 4,342,000 | 4,248,000 | -6,323,000 | 8,367,000 | 6,449,000 | 3,255,000 | 8,706,000 | 9,329,000 | -17,016,000 | 5,165,000 | 5,656,000 | 6,867,000 | 4,322,000 | 3,720,000 | 1,763,000 | -1,866,000 | -1,491,000 | -228,250 | 914,000 | -1,628,000 | -199,000 | -10,974,500 | -23,594,000 | -20,266,000 | -38,000 | 2,722,934 | 4,155,000 | 2,602,000 | 1,061,000 | -8,343,475 | 2,939,000 | 3,357,000 | 2,423,000 | 2,282,637 | 3,760,000 | 4,497,000 | 7,162,000 | -232,499,611 | 11,258,000 | 11,097,000 | 10,069,000 | 12,015,044 | 12,380,000 | 9,304,000 | 8,320,000 | 12,530,443 | 443,000 | 7,537,000 | 7,666,000 | 9,931,818 | 9,517,000 | 3,116,000 | 7,168,000 | 8,800,181 | 9,318,000 | 9,275,000 | 12,671,000 | 11,769,000 | 12,694,000 | 11,328,000 |
yoy | 1985.79% | -309.36% | -69.49% | -133.45% | -125.57% | -85.95% | -154.58% | -93.33% | -73.92% | -61.09% | -55.36% | -51.68% | -32.25% | 97.28% | 395.80% | 331.70% | 1241.37% | -7041.47% | -216.17% | -2884.35% | 189.82% | -420.17% | -9.33% | -71.95% | -108.10% | -95.50% | -447.67% | -163.28% | 281.39% | -68.39% | -32.67% | 30.51% | -172.63% | -10.31% | -137.90% | -36.98% | 53.93% | 35.85% | -493.71% | 38.84% | 220.82% | -468.01% | -389.87% | -1729.79% | 92.89% | 14.62% | 649.25% | -97.92% | -103.87% | -91.97% | 423.68% | -503.04% | -667.85% | -878.86% | -103.58% | -132.64% | 41.37% | -22.49% | -56.21% | -465.52% | -21.84% | -25.35% | -66.17% | -100.98% | -66.60% | -59.48% | -28.87% | -2035.07% | -9.06% | 19.27% | 21.02% | -4.11% | 2694.58% | 23.44% | 8.53% | 26.16% | -95.35% | 141.88% | 6.95% | 12.86% | 2.14% | -66.40% | -43.43% | -25.23% | -26.60% | -18.12% | ||||
qoq | 1098.81% | 1.95% | 499.69% | -71.54% | -220.33% | -114.85% | -757.51% | -78.24% | -33.88% | -42.30% | -19.65% | -14.90% | -1.36% | -33.82% | -13.01% | 19.31% | 187.22% | 66.32% | -24.26% | 270.72% | -1586.35% | -97.22% | 1715.38% | -138.59% | 1542.02% | -100.79% | 461.61% | -88.85% | -1011.72% | -39.08% | 2.21% | -167.18% | -175.57% | 29.74% | 98.13% | -62.61% | -6.68% | -154.82% | -429.45% | -8.68% | -17.64% | 58.88% | 16.18% | 111.00% | -194.48% | 25.15% | 553.23% | -124.97% | -156.14% | 718.09% | -98.19% | -53.49% | 16.42% | 53231.58% | -101.40% | -34.47% | 59.68% | 145.24% | -112.72% | -383.89% | -12.45% | 38.55% | 6.15% | -39.29% | -16.39% | -37.21% | -103.08% | -2165.19% | 1.45% | 10.21% | -16.20% | -2.95% | 33.06% | 11.83% | -33.60% | 2728.54% | -94.12% | -1.68% | -22.81% | 4.36% | 205.42% | -56.53% | -18.55% | -5.56% | 0.46% | -26.80% | 7.66% | -7.29% | 12.06% | |
other expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 568,000 | 556,000 | 549,000 | 543,000 | 608,000 | 550,000 | 568,000 | 462,000 | 586,000 | 669,000 | 3,149,000 | 3,690,000 | 3,515,000 | 3,498,000 | 3,857,000 | 3,521,000 | 2,817,000 | 2,182,000 | 1,196,000 | 671,000 | 671,000 | 608,000 | 744,000 | 867,000 | 1,048,000 | 1,398,000 | 1,438,000 | 1,422,000 | 1,429,000 | 1,512,000 | 1,447,000 | 1,266,000 | 1,239,000 | 1,221,000 | 535,000 | 1,219,000 | 1,428,000 | 1,435,000 | 1,608,000 | 1,635,000 | 1,647,000 | 1,654,000 | 1,772,000 | 1,737,000 | 1,832,000 | 289,000 | 255,000 | 215,149 | 190,000 | 164,000 | 280,000 | 707,299 | 424,000 | 581,000 | 629,000 | 676,109 | 730,000 | 722,000 | 728,000 | 754,582 | 1,134,000 | 1,127,000 | 1,056,000 | 1,295,457 | 1,664,000 | 1,513,000 | 1,701,000 | 2,264,537 | 788,000 | 533,000 | 639,000 | 764,398 | 808,000 | 529,000 | 486,000 | 485,223 | 273,000 | 320,000 | 386,000 | 635,579 | 953,000 | 952,000 | 917,000 | 795,791 | 970,000 | 1,012,000 | 1,571,000 | 655,000 | 586,000 | 4,375,000 |
interest income | -882,000 | -864,000 | -702,000 | -681,000 | -535,000 | -1,107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -46,000 | -28,000 | 60,000 | 408,000 | 21,000 | -212,000 | -131,000 | 134,000 | 11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -71,245,000 | -5,637,000 | -5,729,000 | -899,000 | -3,914,000 | 3,389,000 | -19,562,000 | 3,689,000 | 12,969,000 | 19,500,000 | 30,306,000 | 40,119,000 | 46,350,000 | 48,704,000 | 74,152,000 | 87,119,000 | 73,299,000 | 24,640,000 | 14,909,000 | 20,360,000 | 4,666,000 | -979,000 | -14,427,000 | -1,590,000 | -708,000 | -2,603,000 | -16,512,000 | -4,388,000 | -25,538,000 | 1,267,000 | 2,993,000 | 3,083,000 | -7,523,000 | 7,203,000 | 5,973,000 | -1,352,000 | -6,800,000 | 15,091,000 | -23,729,000 | 19,983,000 | 2,347,750 | 2,419,000 | 2,885,000 | 4,087,000 | -11,499,500 | -24,397,000 | -20,827,000 | -774,000 | 2,239,346 | 3,640,000 | 1,952,000 | 399,000 | -9,101,600 | 1,748,000 | 2,258,000 | 1,324,000 | 951,684 | 2,271,000 | 2,898,000 | 5,534,000 | 7,645,750 | 10,549,000 | 10,598,000 | 9,436,000 | ||||||||||||||||||||||||||
income tax expense | 11,684,000 | -863,000 | 930,000 | -409,000 | -161,000 | 834,000 | -3,512,000 | 997,000 | 3,931,000 | 6,688,000 | 8,961,000 | 10,683,000 | 7,559,000 | 13,911,000 | 21,258,000 | 25,136,000 | -4,274,000 | 1,207,000 | 3,361,000 | 912,000 | -156,000 | 169,000 | -379,000 | 178,000 | -108,000 | 94,000 | 34,758,000 | -3,012,000 | 929,250 | 1,385,000 | 1,169,000 | 1,163,000 | 366,000 | 797,000 | 606,250 | 1,854,000 | 379,000 | 192,000 | 525,250 | 832,000 | 1,080,000 | 189,000 | 1,101,750 | 1,303,000 | 606,000 | 2,498,000 | 3,047,750 | 4,378,000 | 4,227,000 | 3,586,000 | -25,569,200 | 4,464,000 | 3,314,000 | 3,032,000 | -15,805,868 | 50,000 | 2,793,000 | 2,817,000 | -16,146,426 | 3,314,000 | 838,000 | 2,419,000 | -21,381,770 | 3,214,000 | 3,166,000 | 4,296,000 | 4,301,000 | 4,686,000 | ||||||||||||||||||||||
net income attributable to common stockholders | -2,980,750 | -4,774,000 | -490,000 | -3,753,000 | 2,555,000 | -16,050,000 | 2,692,000 | 9,038,000 | 12,812,000 | 21,345,000 | 29,436,000 | 38,791,000 | 34,793,000 | 52,894,000 | 61,983,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency translation loss, net of tax | -21,250 | -85,000 | -5,000 | -3,000 | -8,000 | -1,750 | -15,000 | -14,000 | -38,000 | -31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -82,963,000 | -4,859,000 | -485,000 | -3,797,000 | 2,547,000 | -16,051,000 | 2,689,000 | 9,047,000 | 12,797,000 | 21,346,000 | 29,443,000 | 38,777,000 | 34,755,000 | 52,863,000 | 61,972,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -2.56 | -0.15 | -0.2 | -0.02 | -0.12 | 0.08 | -0.47 | 0.08 | 0.27 | 0.37 | 0.6 | 0.82 | 1.07 | 0.94 | 1.41 | 1.67 | 2.11 | 0.63 | 0.32 | 0.54 | 0.13 | -0.04 | -0.39 | -0.06 | -0.03 | -0.09 | -1.44 | -0.05 | -0.56 | -0.01 | 0.04 | 0.05 | 0.79 | 0.19 | 0.14 | -0.06 | -0.24 | 0.44 | -0.54 | 0.6 | 0.083 | 0.16 | 0.08 | 0.09 | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 32,409 | 32,524 | 32,492 | 32,282 | 33,379 | 33,016 | 33,960 | 34,216 | 35,158 | 34,954 | 35,351 | 35,864 | 37,012 | 37,101 | 37,471 | 37,028 | 36,689 | 36,963 | 36,625 | 36,181 | 35,815 | 35,865 | 35,824 | 35,700 | 35,657 | 35,594 | 35,652 | 35,803 | 35,018 | 35,748 | 35,651 | 32,872 | 32,132 | 32,221 | 32,085 | 31,956 | 31,514 | 31,541 | 31,398 | 31,294 | 31,245,000 | 31,151,000 | 31,098,000 | 31,085,000 | 30,961,000 | 30,902,000 | 30,902,000 | 30,799,000 | 30,766,000 | 31,225,000 | 31,148,000 | 31,103,000 | 31,088,000 | 31,041,000 | 31,009,000 | 30,814,000 | 30,791,000 | 30,775,000 | 30,710,000 | 30,667,000 | 31,149,000 | |||||||||||||||||||||||||||||
diluted | 32,409 | 32,524 | 32,492 | 32,282 | 33,379 | 33,058 | 33,960 | 34,597 | 35,476 | 35,152 | 35,524 | 36,560 | 37,536 | 37,492 | 37,757 | 37,973 | 37,392 | 37,582 | 37,203 | 37,034 | 35,815 | 35,865 | 35,824 | 35,700 | 35,657 | 35,594 | 35,832 | 36,087 | 36,166 | 36,036 | 36,021 | 36,480 | 36,246 | 36,255 | 32,085 | 36,180 | 32,162 | 32,168 | 32,040 | 35,454 | 31,245,000 | 31,151,000 | 31,098,000 | 31,161,000 | 30,961,000 | 30,902,000 | 30,902,000 | 30,799,000 | 30,766,000 | 31,242,000 | 31,218,000 | 31,190,000 | 31,112,000 | 31,220,000 | 31,154,000 | 31,002,000 | 30,953,000 | 30,934,000 | 30,911,000 | 30,853,000 | 31,333,000 | |||||||||||||||||||||||||||||
credit loss expense | 30,000 | 35,000 | -228,000 | 1,512,000 | 18,858,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 23,000 | -1,230,000 | -12,000 | -279,750 | -27,000 | -1,084,000 | -8,000 | -154,000 | -375,000 | -204,000 | -37,000 | -11,500 | -10,000 | -5,000 | -31,000 | 144,000 | -54,000 | -76,000 | -82,000 | -49,000 | -170,000 | -98,000 | -101,000 | -39,000 | -57,000 | -59,000 | -87,000 | -92,000 | -34,000 | -17,000 | -276,000 | -100,000 | 27,000 | 43,000 | -51,000 | -7,000 | 60,000 | -35,675 | -32,000 | 10,000 | -61,000 | -63,210 | -90,000 | 133,000 | 36,000 | -70,366 | -67,000 | -78,000 | -83,000 | 63 | -193,000 | |||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -6,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -6,664,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency translation gain, net of tax | 5,000 | -1,000 | -3,000 | 1,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 1,723,000 | 1,816,000 | 1,912,000 | 1,470,000 | 94,000 | 54,000 | 360,000 | 43,000 | 36,000 | 4,969,000 | 1,568,000 | 1,419,000 | 960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 1,290,000 | 4,165,000 | 2,355,000 | 3,134,000 | 4,908,000 | 2,947,000 | 1,101,000 | 3,192,000 | 2,369,000 | 2,372,000 | 1,441,000 | 466,000 | 504,000 | 652,000 | 946,000 | 898,000 | 539,000 | 505,000 | 588,000 | 645,000 | 270,000 | 892,000 | 502,000 | 611,000 | 199,000 | 746,000 | 433,000 | 326,000 | 323,000 | 97,000 | 19,000 | 228,000 | 249,000 | 228,000 | 549,000 | 131,000 | 91,000 | 257,000 | 32,000 | 432,000 | 309,195 | 215,000 | 132,000 | 422,000 | 138,107 | 256,000 | 281,000 | 111,000 | 343,805 | 146,000 | -149,000 | 238,000 | 178,795 | 115,000 | -211,000 | 211,000 | -56,750 | -303,000 | 171,000 | -95,000 | 263,711 | 203,000 | 484,000 | 293,626 | 480,000 | 785,000 | 437,368 | 150,000 | -128,000 | 593,840 | 144,000 | 37,000 | 402,000 | -198,700 | 530,000 | 787,000 | 456,000 | |||||||||||||
legal settlement charges | 1,125,000 | 1,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring (benefits) costs | -1,114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency translation loss | -11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | 77,573,000 | 23,433,000 | 11,548,000 | 19,448,000 | -600,000 | -2,697,000 | -51,270,000 | -1,376,000 | -19,343,000 | -118,000 | 1,824,000 | 1,920,000 | 28,256,000 | 7,044,000 | 5,220,000 | -1,718,000 | -7,649,000 | 14,289,000 | -17,095,000 | 19,186,000 | -5,927,000 | 5,151,000 | 2,680,000 | 3,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interest in subsidiary | 210,000 | 186,000 | 103,000 | 321,000 | 544,000 | 431,000 | 404,000 | 391,000 | 348,000 | 323,000 | 285,000 | 278,000 | 306,000 | 321,000 | 370,000 | 292,000 | 235,000 | 223,000 | 142,000 | 164,000 | 171,000 | 142,000 | 107,000 | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 13,607,250 | 23,433,000 | 11,548,000 | 19,448,000 | -1,144,000 | -3,128,000 | -51,674,000 | -1,767,000 | -19,691,000 | -441,000 | 1,539,000 | 1,642,000 | 27,950,000 | 6,723,000 | 4,850,000 | -2,010,000 | -7,884,000 | 14,066,000 | -17,237,000 | 19,022,000 | -6,098,000 | 5,009,000 | 2,573,000 | 2,934,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative | 321,000 | 1,284,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net incomes | 4,822,000 | -1,148,000 | -14,048,000 | -1,768,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders | 4,612,000 | -1,334,000 | -14,151,000 | -2,089,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 36,088 | 36,176 | 36,123 | 35,873 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related contingent consideration | -184,000 | -426,000 | 253,000 | 247,000 | 2,108,000 | 16,000 | 220,000 | 213,000 | 98,000 | -605,000 | 281,000 | 270,000 | 107,000 | 237,000 | 183,000 | 287,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and integration costs | 46,000 | 265,000 | 230,000 | 70,000 | 76,000 | 115,000 | 22,000 | 1,366,000 | 587,000 | 160,000 | 584,000 | 40,000 | 118,000 | 2,383,000 | 2,747,000 | 295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative liability | -395,250 | -1,581,000 | 3,571,000 | -16,436,000 | -362,000 | -2,147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -35,779,000 | 159,000 | 753,000 | -1,258,750 | 802,000 | 205,000 | 1,037,000 | 169,000 | 1,006,000 | -1,071,000 | 45,611,548 | -644,000 | -257,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of services | 152,785,000 | 154,298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 56,528,000 | 53,275,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 6.11% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 1,109,000 | 995,000 | 1,059,000 | 1,005,000 | 954,000 | 953,000 | 989,000 | 960,000 | 1,005,000 | 817,000 | 974,000 | 933,688 | 890,000 | 1,040,000 | 1,022,000 | 532,845 | 1,220,000 | 1,559,000 | 1,593,000 | 1,597,677 | 1,548,000 | 1,804,000 | 1,841,000 | 1,887,548 | 1,782,000 | 2,221,000 | 2,153,000 | 2,128,088 | 2,034,000 | 2,306,000 | 2,305,000 | 2,284,712 | 1,789,000 | 1,777,000 | 1,786,000 | 1,950,538 | 1,370,000 | 1,505,000 | 1,484,000 | 1,428,441 | 1,315,000 | 1,383,000 | 1,322,000 | 1,607,513 | 1,206,000 | 1,215,000 | 1,130,000 | 1,170,984 | 1,024,000 | 1,352,000 | 1,230,000 | 1,038,000 | 1,068,000 | 627,000 | ||||||||||||||||||||||||||||||||||||
amortization | 1,104,000 | 1,097,000 | 1,406,000 | 1,407,000 | 1,263,000 | 982,000 | 983,000 | 982,000 | 1,011,000 | 784,000 | 785,000 | 610,077 | 552,000 | 566,000 | 566,000 | -176,444 | 803,000 | 819,000 | 818,000 | 818,408 | 833,000 | 877,000 | 965,000 | 963,867 | 963,000 | 963,000 | 961,000 | 971,968 | 1,005,000 | 1,018,000 | 1,023,000 | 1,136,797 | 713,000 | 643,000 | 673,000 | 690,311 | 622,000 | 370,000 | 369,000 | 440,005 | 418,000 | 356,000 | 356,000 | 355,629 | 356,000 | 356,000 | 356,000 | 599,582 | 526,000 | 527,000 | 991,000 | 818,000 | 747,000 | 3,886,000 | ||||||||||||||||||||||||||||||||||||
loss on sale of business | 2,184,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on derivative liability | 14,165,000 | -7,105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (benefit) expense | -6,634,000 | 696,000 | -2,732,000 | 7,160,111 | -6,797,000 | -6,323,000 | -190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative liability | 9,516,000 | 2,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
legal settlement charge | 750,000 | -346 | 21,000 | 13,000 | -2,122,608 | 8,827,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange (gain) loss | -11,000 | -38,500 | -53,000 | -122,155 | -148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of convertible note derivative liability | 7,308,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment and modification of debt | 10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | -7,315,000 | -2,175,000 | -1,853,000 | -7,310,463 | 809,000 | -1,692,000 | 11,216,709 | 11,513,000 | 8,775,000 | 7,834,000 | 12,045,220 | 170,000 | 7,217,000 | 7,280,000 | 7,936,845 | 8,564,000 | 2,164,000 | 6,251,000 | 8,004,390 | 8,348,000 | 8,263,000 | 11,100,000 | 11,114,000 | 12,108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -7,484,000 | -3,181,000 | -782,000 | -6,694,037 | 1,453,000 | -1,435,000 | -1,346,000 | 7,267,509 | 7,049,000 | 5,461,000 | 4,802,000 | 7,559,352 | 120,000 | 4,424,000 | 4,463,000 | 4,932,419 | 5,250,000 | 1,326,000 | 3,832,000 | 5,514,620 | 5,134,000 | 5,097,000 | 6,804,000 | 6,813,000 | 7,422,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | 337,688 | -539,000 | -22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -7,484,000 | -3,181,000 | -782,000 | -52,584,323 | 914,000 | -1,457,000 | 1,158,000 | -9,533,497 | -17,600,000 | -14,504,000 | -584,000 | 531,849 | 1,786,000 | 1,573,000 | 207,000 | -6,003,863 | 916,000 | 1,178,000 | 1,135,000 | 398,308 | 968,000 | 2,292,000 | 3,036,000 | -161,336,613 | 6,171,000 | 6,371,000 | 5,850,000 | 7,267,509 | 7,049,000 | 5,461,000 | 4,802,000 | 7,511,389 | 122,000 | 4,433,000 | 4,570,000 | 4,885,386 | 4,982,000 | 1,249,000 | 3,636,000 | 5,570,695 | 5,134,000 | 5,097,000 | 6,803,000 | 6,830,000 | 7,051,000 | 3,922,000 | ||||||||||||||||||||||||||||||||||||||||||||
yoy | -918.82% | 118.33% | -167.53% | 451.57% | -105.19% | -89.95% | -298.29% | -1892.52% | -1085.44% | -1022.06% | -382.13% | -108.86% | 94.98% | 33.53% | -81.76% | -1607.34% | -5.37% | -48.60% | -62.62% | -100.25% | -84.31% | -64.02% | -48.10% | -2319.97% | -12.46% | 16.66% | 21.82% | -3.25% | 5677.87% | 23.19% | 5.08% | 53.75% | -97.55% | 254.92% | 25.69% | -12.30% | -2.96% | -75.50% | -46.55% | -18.44% | -27.19% | 29.96% | ||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 135.27% | 306.78% | -98.51% | -5853.21% | -162.73% | -225.82% | -112.15% | -45.83% | 21.35% | 2383.56% | -209.81% | -70.22% | 13.54% | 659.90% | -103.45% | -755.44% | -22.24% | 3.79% | 184.96% | -58.85% | -57.77% | -24.51% | -101.88% | -2714.43% | -3.14% | 8.91% | -19.50% | 3.10% | 29.08% | 13.72% | -36.07% | 6056.88% | -97.25% | -3.00% | -6.46% | -1.94% | 298.88% | -65.65% | -34.73% | 8.51% | 0.73% | -25.08% | -0.40% | -3.13% | 79.78% | |||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interest in subsidiary | 118,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to cross country healthcare, inc. | -7,602,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic income per common share from: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -240 | -100 | -30 | 38.25 | 50 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | -59.93 | -20 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted income per common share from: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gain | 27,000 | -110,000 | 8,000 | 114,000 | 7,750 | 18,000 | 86,000 | -73,000 | -29,750 | -79,000 | -34,000 | -6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange loss | 47,000 | 9,000 | 71,000 | 6,000 | 17,000 | 3,543 | 57,000 | 43,000 | 33,937 | 59,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge | 18,732,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share, basic: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share, diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 80 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
before income taxes | -1,846,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net of income taxes | 2,504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to the condensed consolidated financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt financing costs | 68,250 | 273,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on modification of debt | -497 | 82,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -265 | -570 | -470 | -20 | 27.5 | 60 | 50 | 10 | 25 | 30 | 40 | 40 | 50 | 30 | 70 | 100 | 150 | 200 | 210 | 190 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -265 | -570 | -470 | -20 | 27.5 | 60 | 50 | 10 | 25 | 30 | 40 | 40 | 50 | 30 | 70 | 100 | 147.5 | 200 | 210 | 190 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange (income) loss | -153,000 | -28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of income taxes | 29,500 | 2,000 | 9,000 | 107,000 | -135,250 | -268,000 | -77,000 | -196,000 | 17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share - basic: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share - diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding-basic | 31,954,000 | 32,038,000 | 32,134,000 | 32,067,000 | 32,092,000 | 32,127,000 | 32,290,000 | 32,253,000 | 32,207,000 | 32,025,000 | 31,974,000 | 32,037,000 | 32,225,000 | 32,247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding-diluted | 32,433,000 | 32,613,000 | 32,848,000 | 32,618,000 | 32,726,000 | 32,821,000 | 32,943,000 | 32,775,000 | 32,680,000 | 32,504,000 | 32,584,000 | 32,581,000 | 32,581,000 | 32,607,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-recurring secondary offering costs | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/(loss) per common share - basic: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share-basic | 210 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/(loss) per common share - diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share-diluted | 210 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-recurring indirect transaction costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and discontinued operations | 6,953,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before discontinued operations | 3,922,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/(loss) per common share- basic and diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | 23,206,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2001-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 108,738,000 | 99,132,000 | 81,193,000 | 80,697,000 | 81,633,000 | 64,021,000 | 69,601,000 | 5,242,000 | 17,094,000 | 14,301,000 | 673,000 | 291,000 | 3,604,000 | 30,320,000 | 279,000 | 1,208,000 | 1,036,000 | 842,000 | 18,127,000 | 13,488,000 | 1,600,000 | 3,446,000 | 6,234,000 | 12,599,000 | 1,032,000 | 9,458,000 | 24,830,000 | 18,286,000 | 16,019,000 | 28,065,000 | 32,559,000 | 32,621,000 | 25,537,000 | 10,765,000 | 33,936,000 | 13,401,000 | 20,630,000 | 26,707,000 | 10,229,000 | 1,876,000 | 2,453,000 | 24,584,000 | 8,679,000 | 7,465,000 | 7,732,000 | 9,293,000 | 7,158,000 | 8,054,613 | 32,453,000 | 25,915,000 | 20,905,000 | 10,462,692 | 4,832,000 | 6,207,000 | 8,946,000 | 10,648,035 | 14,305,000 | 16,009,000 | 9,858,000 | 10,956,664 | 12,003,000 | 11,537,000 | 19,087,000 | 10,172,841 | 12,637,000 | 4,812,000 | 3,525,000 | 9,066,537 | 58,000 | 1,555,000 | 18,139,000 | 14,283,000 | 14,221,000 | |||||||||||||||||
accounts receivable | 167,512,000 | 180,208,000 | 201,694,000 | 219,789,000 | 223,238,000 | 244,987,000 | 242,333,000 | 357,458,000 | 372,352,000 | 410,373,000 | 484,885,000 | 627,076,000 | 641,611,000 | 610,897,000 | 701,926,000 | 677,432,000 | 493,910,000 | 301,040,000 | 256,487,000 | 245,489,000 | 170,003,000 | 168,769,000 | 156,104,000 | 164,801,000 | 169,528,000 | 170,339,000 | 150,515,000 | 154,758,000 | 166,128,000 | 167,200,000 | 162,424,000 | 160,334,000 | 173,603,000 | 181,608,000 | 155,903,000 | 161,765,000 | 173,620,000 | 147,173,000 | 144,611,000 | 143,575,000 | 146,873,000 | 125,470,000 | 120,621,000 | 82,591,000 | 104,534,000 | 126,380,000 | 107,503,000 | 114,967,000 | 123,848,000 | 114,886,000 | 116,287,000 | 107,343,000 | 97,144,000 | 103,072,000 | 104,431,000 | 101,494,000 | 100,109,000 | 101,537,000 | 102,846,000 | 109,506,000 | 112,939,000 | 96,498,000 | 82,848,000 | |||||||||||||||||||||||||||
income taxes receivable | 3,594,000 | 3,760,000 | 5,394,000 | 5,893,000 | 10,389,000 | 10,128,000 | 8,967,000 | 6,326,000 | 6,898,000 | 5,239,000 | 4,128,000 | 1,783,000 | 10,915,000 | 158,000 | 207,000 | 238,000 | 792,000 | 648,000 | 230,000 | 537,912 | 2,843,000 | 2,173,000 | 1,503,000 | 585,709 | 1,841,000 | 3,431,000 | 1,868,000 | 1,878,923 | 1,165,000 | 5,314,000 | 5,595,319 | 479,000 | 6,995,000 | 7,404,830 | 788,000 | 977,539 | 2,333,000 | 2,747,000 | 5,146,000 | 1,602,269 | 5,030,000 | 4,483,000 | 2,436,000 | 2,751,743 | 4,959,000 | 6,583,000 | 2,637,000 | 3,099,678 | 2,153,000 | 211,000 | 2,660,000 | |||||||||||||||||||||||||||||||||||||||
prepaid expenses | 7,561,000 | 5,289,000 | 8,036,000 | 8,295,000 | 7,848,000 | 4,554,000 | 6,248,000 | 7,616,000 | 7,681,000 | 4,779,000 | 6,753,000 | 10,937,000 | 11,067,000 | 3,952,000 | 6,774,000 | 7,689,000 | 7,648,000 | 3,418,000 | 5,183,000 | 5,430,000 | 5,455,000 | 3,348,000 | 5,275,000 | 6,374,000 | 6,097,000 | 3,764,000 | 5,706,000 | 4,844,000 | 6,208,000 | 5,870,000 | 6,433,000 | 6,143,000 | 5,287,000 | 5,142,000 | 6,230,000 | 5,727,000 | 6,126,000 | 5,271,000 | 5,070,000 | 4,882,000 | 4,521,000 | 4,817,000 | 6,697,000 | 5,862,000 | 8,385,000 | 7,752,000 | 6,389,000 | 6,162,730 | 6,139,000 | 6,410,000 | 6,683,000 | 5,580,473 | 6,876,000 | 6,992,000 | 7,041,000 | 7,440,632 | 7,340,000 | 6,712,000 | 6,829,000 | |||||||||||||||||||||||||||||||
insurance recovery receivable | 4,851,000 | 5,632,000 | 11,360,000 | 9,343,000 | 9,255,000 | 12,102,000 | 8,796,000 | 8,815,000 | 9,097,000 | 7,807,000 | 7,828,000 | 7,266,000 | 7,434,000 | 6,202,000 | 5,750,000 | 5,336,000 | 5,041,000 | 4,655,000 | 4,725,000 | 4,752,000 | 4,698,000 | 4,883,000 | 4,954,000 | 5,130,000 | 5,011,000 | 4,631,000 | 4,462,000 | 7,003,000 | 4,186,000 | 3,287,000 | 3,074,000 | 3,278,000 | 3,497,000 | 2,813,000 | 3,197,000 | 3,386,000 | 3,037,000 | 2,704,000 | 2,811,000 | 2,961,000 | 2,866,000 | 3,156,000 | 4,196,000 | 5,893,000 | 4,611,000 | 6,507,000 | 3,402,000 | 3,886,285 | 4,092,000 | 3,798,000 | 3,974,000 | 5,483,889 | ||||||||||||||||||||||||||||||||||||||
other current assets | 1,333,000 | 1,092,000 | 1,379,000 | 1,182,000 | 2,637,000 | 794,000 | 1,813,000 | 1,861,000 | 2,031,000 | 2,730,000 | 1,367,000 | 1,259,000 | 1,042,000 | 8,646,000 | 3,594,000 | 641,000 | 638,000 | 3,318,000 | 868,000 | 575,000 | 1,355,000 | 1,995,000 | 1,985,000 | 1,726,000 | 1,689,000 | 1,496,000 | 1,729,000 | 1,593,000 | 2,364,000 | 1,821,000 | 1,210,000 | 1,093,000 | 963,000 | 1,654,000 | 1,249,000 | 1,857,000 | 2,198,000 | 1,555,000 | 1,714,000 | 1,462,000 | 2,032,000 | 1,539,000 | 1,020,000 | 693,000 | 1,072,000 | 749,000 | 1,393,000 | 793,197 | 672,000 | 663,000 | 674,000 | 1,049,275 | 731,000 | 637,000 | 638,000 | 701,244 | 553,000 | 556,000 | 640,000 | 334,127 | 11,291,000 | 7,684,000 | 8,059,000 | 854,343 | 8,629,000 | 12,676,000 | 15,690,000 | 1,188,263 | 18,962,000 | 17,209,000 | 18,187,000 | 1,558,220 | 18,151,000 | 17,615,000 | 18,904,000 | 1,602,154 | 17,310,000 | 14,229,000 | 22,148,000 | 9,413,710 | 22,562,000 | 23,438,000 | 12,410,000 | 8,353,044 | 11,832,000 | 12,305,000 | 12,219,000 | 11,909,000 | 11,160,000 | 12,525,000 |
total current assets | 293,589,000 | 295,113,000 | 309,056,000 | 325,199,000 | 335,000,000 | 336,586,000 | 337,758,000 | 387,318,000 | 415,153,000 | 445,229,000 | 505,634,000 | 648,612,000 | 675,673,000 | 660,017,000 | 718,323,000 | 692,306,000 | 508,273,000 | 313,273,000 | 285,390,000 | 269,734,000 | 183,111,000 | 182,441,000 | 174,552,000 | 190,630,000 | 183,357,000 | 189,688,000 | 187,242,000 | 186,484,000 | 194,905,000 | 206,243,000 | 205,700,000 | 203,469,000 | 208,887,000 | 201,982,000 | 200,515,000 | 186,136,000 | 205,611,000 | 183,410,000 | 164,435,000 | 154,756,000 | 158,745,000 | 159,724,000 | 141,420,000 | 141,296,000 | 131,098,000 | 135,600,000 | 94,537,000 | 83,934,918 | 117,343,000 | 115,727,000 | 115,636,000 | 145,368,085 | 106,715,000 | 103,864,000 | 105,449,000 | 104,806,526 | 110,479,000 | 108,277,000 | 104,896,000 | 104,414,503 | 99,274,000 | 95,384,000 | 107,650,000 | 106,207,511 | 102,859,000 | 124,402,000 | 155,894,000 | 161,380,029 | 169,451,000 | 136,055,000 | 142,953,000 | 149,139,525 | 149,692,000 | 141,956,000 | 149,127,000 | 146,225,122 | 137,127,000 | 122,617,000 | 136,808,000 | 140,752,202 | 138,747,000 | 137,404,000 | 121,357,000 | 116,687,468 | 113,369,000 | 117,304,000 | 140,075,000 | 141,791,000 | 121,889,000 | 95,373,000 |
property and equipment | 27,775,000 | 28,269,000 | 28,221,000 | 28,117,000 | 28,850,000 | 28,975,000 | 29,033,000 | 28,200,000 | 27,339,000 | 26,262,000 | 24,844,000 | 23,082,000 | 19,662,000 | 18,556,000 | 18,241,000 | 16,706,000 | 15,833,000 | 14,877,000 | 13,578,000 | 13,026,000 | 12,351,000 | 12,363,000 | 11,960,000 | 11,965,000 | 11,832,000 | 11,953,000 | 12,928,000 | 13,641,000 | 13,628,000 | 13,431,000 | 14,072,000 | 13,967,000 | 14,086,000 | 14,075,000 | 13,862,000 | 12,779,000 | 12,818,000 | 12,434,000 | 11,018,000 | 10,452,000 | 10,470,000 | 10,833,000 | 11,197,000 | 11,756,000 | 12,350,000 | 12,394,000 | 7,801,000 | 6,170,499 | 5,878,000 | 6,528,000 | 8,234,812 | 13,534,000 | 14,536,191 | 15,289,000 | 16,488,000 | 17,819,000 | 19,706,467 | 21,481,000 | 22,987,000 | 24,582,000 | 25,984,710 | 25,639,000 | 22,147,000 | 22,475,000 | 23,460,030 | 24,284,000 | 21,807,000 | 20,908,000 | 20,562,473 | 19,108,000 | 17,495,000 | 16,494,000 | 16,477,240 | 16,413,000 | 15,209,000 | 12,780,000 | 11,839,592 | 12,632,000 | 12,582,000 | 12,104,000 | 12,502,000 | 11,900,000 | 9,622,000 | |||||||
operating lease right-of-use assets | 2,206,000 | 1,851,000 | 2,003,000 | 2,219,000 | 2,468,000 | 2,700,000 | 2,635,000 | 1,831,000 | 2,599,000 | 2,628,000 | 2,306,000 | 2,506,000 | 3,254,000 | 3,249,000 | 5,058,000 | 5,447,000 | 7,488,000 | 8,064,000 | 8,625,000 | 9,835,000 | 10,447,000 | 10,526,000 | 11,553,000 | 16,263,000 | 16,964,000 | 17,796,000 | 20,254,000 | 20,965,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 63,803,000 | 135,060,000 | 135,060,000 | 135,060,000 | 135,060,000 | 135,430,000 | 135,430,000 | 135,430,000 | 135,430,000 | 135,430,000 | 137,020,000 | 141,520,000 | 163,268,000 | 113,360,000 | 113,360,000 | 119,490,000 | 119,490,000 | 112,990,000 | 127,995,000 | 90,924,000 | 90,924,000 | 90,924,000 | 90,924,000 | 101,066,000 | 101,066,000 | 101,066,000 | 101,177,000 | 101,081,000 | 101,060,000 | 117,589,000 | 117,589,000 | 117,589,000 | 117,589,000 | 123,244,000 | 79,648,000 | 79,648,000 | 79,648,000 | 77,376,000 | 77,376,000 | 95,096,000 | 95,096,000 | 80,758,000 | 90,647,000 | 90,647,000 | 91,109,000 | 96,034,000 | 77,266,000 | 77,265,907 | 62,712,000 | 62,712,000 | 62,712,000 | 62,712,109 | 102,788,000 | 124,674,000 | 143,550,000 | 143,343,521 | 143,410,000 | 143,563,000 | 143,568,000 | 143,349,300 | 143,480,000 | 143,194,000 | 130,367,000 | 130,700,479 | 130,698,000 | 130,916,000 | 122,533,000 | 122,597,725 | 366,340,000 | 339,602,000 | 335,101,000 | 326,118,839 | 325,253,000 | 313,798,000 | 310,688,000 | 310,172,759 | 307,749,000 | 302,854,000 | 302,854,000 | 302,853,504 | 302,854,000 | 302,854,000 | 302,854,000 | 309,276,000 | 309,110,000 | 309,274,000 | 308,687,000 | 229,310,000 | 220,138,000 | |
other intangible assets | 27,635,000 | 35,523,000 | 37,744,000 | 39,965,000 | 42,186,000 | 46,453,000 | 49,016,000 | 51,742,000 | 54,468,000 | 57,256,000 | 60,171,000 | 63,086,000 | 44,723,000 | 40,843,000 | 42,863,000 | 40,543,000 | 42,344,000 | 44,145,000 | 31,850,000 | 33,341,000 | 34,831,000 | 36,322,000 | 39,001,000 | 42,483,000 | 44,957,000 | 48,725,000 | 50,810,000 | 53,298,000 | 55,182,000 | 55,599,000 | 57,392,000 | 59,185,000 | 60,976,000 | 62,763,000 | 34,690,000 | 35,762,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 9,460,000 | 8,181,000 | 8,804,000 | 8,104,000 | 9,038,000 | 10,064,000 | 6,805,000 | 5,954,000 | 6,534,000 | 13,371,000 | 13,135,000 | 13,022,000 | 12,560,907 | 11,952,000 | 11,264,000 | 11,323,000 | 10,644,689 | 12,188,000 | 12,193,000 | 12,192,000 | 11,800,778 | 12,601,000 | 12,622,000 | 12,399,000 | 11,793,734 | 11,911,000 | 11,810,000 | 11,583,000 | 11,287,126 | 6,472,000 | 6,531,000 | 6,274,000 | 6,172,133 | 5,360,000 | 6,708,000 | 8,790,000 | 10,993,999 | 7,444,000 | 6,703,000 | 7,597,000 | 7,642,205 | |||||||||||||||||||||||||||||||||||||||||||||||||
cloud computing | 14,028,000 | 12,855,000 | 12,070,000 | 11,358,000 | 10,846,000 | 9,735,000 | 8,916,000 | 7,209,000 | 5,987,000 | 5,455,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation asset | 2,938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 2,118,000 | 5,207,000 | 5,320,000 | 5,320,000 | 5,809,000 | 6,694,000 | 6,699,000 | 6,784,000 | 6,673,000 | 6,616,000 | 1,474,000 | 1,266,000 | 633,000 | 1,397,000 | 1,632,000 | 1,769,000 | 2,603,000 | 2,755,000 | 3,169,000 | 3,276,000 | 1,114,000 | 194,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 448,951,000 | 538,231,000 | 553,818,000 | 576,235,000 | 589,251,000 | 597,423,000 | 602,883,000 | 648,439,000 | 679,317,000 | 707,739,000 | 771,130,000 | 920,541,000 | 947,839,000 | 882,512,000 | 938,961,000 | 916,434,000 | 732,809,000 | 520,420,000 | 493,638,000 | 442,353,000 | 356,973,000 | 357,838,000 | 352,201,000 | 386,979,000 | 382,374,000 | 393,991,000 | 396,968,000 | 441,435,000 | 427,003,000 | 456,938,000 | 459,201,000 | 459,794,000 | 467,687,000 | 456,656,000 | 382,490,000 | 368,395,000 | 388,378,000 | 364,736,000 | 344,366,000 | 360,040,000 | 366,097,000 | 339,726,000 | 331,654,000 | 333,498,000 | 336,468,000 | 341,379,000 | 259,859,000 | 248,244,566 | 275,498,000 | 274,529,000 | 281,396,000 | 305,923,555 | 301,338,000 | 317,250,000 | 334,651,000 | 335,909,787 | 345,944,000 | 345,878,000 | 343,728,000 | 348,207,767 | 356,873,000 | 353,418,000 | 354,423,000 | 356,588,895 | 367,762,000 | 392,553,000 | 418,041,000 | 425,849,444 | 667,342,000 | 533,226,000 | 536,344,000 | 535,307,561 | 536,646,000 | 508,555,000 | 507,389,000 | 504,032,439 | 492,233,000 | 463,776,000 | 477,351,000 | 481,661,257 | 480,656,000 | 478,700,000 | 460,717,000 | 455,994,775 | 460,926,000 | 465,173,000 | 489,795,000 | 492,294,000 | 386,411,000 | 360,774,000 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 46,034,000 | 42,311,000 | 49,004,000 | 56,325,000 | 64,946,000 | 58,436,000 | 55,682,000 | 68,921,000 | 85,333,000 | 114,797,000 | 139,555,000 | 176,881,000 | 185,507,000 | 192,032,000 | 189,805,000 | 164,224,000 | 109,753,000 | 73,033,000 | 61,155,000 | 59,797,000 | 49,877,000 | 48,619,000 | 54,183,000 | 51,095,000 | 45,726,000 | 50,291,000 | 50,180,000 | 48,143,000 | 43,744,000 | 50,268,000 | 46,772,000 | 46,810,000 | 50,597,000 | 55,034,000 | 52,435,000 | 46,606,000 | 58,837,000 | 45,397,000 | 38,224,000 | 36,164,000 | 41,098,000 | 32,109,000 | 26,301,000 | 24,265,000 | 19,129,000 | 21,717,000 | 9,576,000 | 10,272,039 | 10,302,000 | 11,977,000 | 12,513,000 | 10,129,605 | 10,381,000 | 9,064,000 | 8,628,000 | 9,018,156 | 10,728,000 | 10,552,000 | 8,524,000 | 7,943,515 | 7,349,000 | 7,531,000 | 7,894,000 | 8,143,281 | 8,539,000 | 9,720,000 | 11,813,000 | 12,440,207 | 12,885,000 | 7,365,000 | 8,587,000 | 10,202,777 | 11,838,000 | 10,042,000 | 11,278,000 | 13,744,554 | 12,998,000 | 7,700,000 | 8,620,000 | 12,081,732 | 9,464,000 | 5,553,000 | 5,923,000 | 5,993,159 | 6,834,000 | 6,466,000 | 2,615,000 | 2,632,000 | 2,195,000 | 8,933,000 |
accrued compensation and benefits | 28,378,000 | 41,856,000 | 45,264,000 | 50,056,000 | 47,646,000 | 54,285,000 | 46,609,000 | 51,606,000 | 52,297,000 | 57,420,000 | 56,021,000 | 69,684,000 | 72,605,000 | 70,947,000 | 65,409,000 | 74,733,000 | 65,580,000 | 54,875,000 | 52,153,000 | 53,383,000 | 35,540,000 | 39,961,000 | 36,274,000 | 37,199,000 | 31,307,000 | 34,683,000 | 34,577,000 | 31,690,000 | 33,332,000 | 31,666,000 | 32,559,000 | 31,586,000 | 34,271,000 | 32,039,000 | 31,073,000 | 28,745,000 | 33,243,000 | 30,651,000 | 28,964,000 | 28,317,000 | 29,402,000 | 32,613,000 | 34,251,000 | 36,230,000 | 34,012,000 | 37,046,000 | 20,672,000 | 19,148,312 | 21,650,233 | 16,332,147 | 17,257,862 | 16,139,503 | 21,333,514 | |||||||||||||||||||||||||||||||||||||
operating lease liabilities | 1,163,000 | 846,000 | 1,307,000 | 1,687,000 | 2,089,000 | 2,060,000 | 2,085,000 | 2,362,000 | 2,604,000 | 2,782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnout liability | 4,411,000 | 4,100,000 | 4,100,000 | 4,100,000 | 6,794,000 | 6,910,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 2,181,000 | 531,000 | 590,000 | 980,000 | 1,310,000 | 1,796,000 | 1,639,000 | 1,453,000 | 1,559,000 | 1,669,000 | 1,359,000 | 2,259,000 | 1,876,000 | 1,803,000 | 1,769,000 | 1,122,000 | 1,364,000 | 1,466,000 | 945,000 | 3,677,000 | 3,497,000 | 3,354,000 | 3,441,000 | 5,743,000 | 3,554,000 | 3,578,000 | 4,255,000 | 4,892,000 | 3,075,000 | 2,567,000 | 2,861,000 | 3,615,000 | 2,845,000 | 7,146,000 | 6,097,000 | 4,546,000 | 2,749,000 | 6,386,000 | 4,701,000 | 4,999,000 | 2,880,000 | 2,511,000 | 2,760,000 | 2,761,000 | 4,441,000 | 1,556,000 | 2,908,000 | 4,062,875 | 6,972,000 | 5,643,000 | 5,742,000 | 4,289,403 | 5,864,000 | 5,565,000 | 5,178,000 | 4,001,874 | 4,163,000 | 4,345,000 | 4,057,000 | 3,744,510 | 3,934,000 | 3,628,000 | 3,565,000 | 3,113,019 | 7,095,000 | 6,985,000 | 6,853,000 | 6,682,120 | 8,357,000 | 8,279,000 | 8,480,000 | 7,815,181 | 8,895,000 | 7,871,000 | 6,613,000 | 5,931,539 | 13,816,000 | 4,685,000 | 4,881,000 | 4,377,830 | 4,958,000 | 4,305,000 | 4,619,000 | 4,326,114 | 4,391,000 | 4,450,000 | 5,932,000 | 5,470,000 | 3,650,000 | 3,887,000 |
total current liabilities | 77,756,000 | 85,544,000 | 96,165,000 | 109,048,000 | 120,402,000 | 120,677,000 | 110,115,000 | 128,442,000 | 148,587,000 | 183,578,000 | 216,027,000 | 264,908,000 | 271,640,000 | 276,790,000 | 268,658,000 | 283,245,000 | 199,770,000 | 144,662,000 | 122,060,000 | 121,660,000 | 93,423,000 | 96,666,000 | 98,781,000 | 99,002,000 | 85,465,000 | 93,488,000 | 94,144,000 | 89,788,000 | 85,386,000 | 91,955,000 | 88,442,000 | 87,636,000 | 94,588,000 | 94,219,000 | 89,605,000 | 79,897,000 | 97,092,000 | 84,706,000 | 73,922,000 | 77,692,000 | 86,046,000 | 74,115,000 | 73,160,000 | 76,439,000 | 65,545,000 | 75,182,000 | 55,482,000 | 44,905,135 | 37,376,000 | 38,190,000 | 38,134,000 | 72,586,105 | 68,359,000 | 36,158,000 | 53,504,000 | 46,349,710 | 44,733,000 | 41,438,000 | 37,387,000 | 36,903,382 | 36,279,000 | 35,080,000 | 35,798,000 | 34,556,175 | 41,347,000 | 44,973,000 | 53,298,000 | 56,281,483 | 74,512,000 | 50,080,000 | 56,414,000 | 50,409,119 | 49,630,000 | 45,732,000 | 57,075,000 | 66,120,289 | 69,692,000 | 51,382,000 | 63,837,000 | 69,882,571 | 65,255,000 | 61,696,000 | 43,445,000 | 44,758,302 | 50,587,000 | 48,375,000 | 48,856,000 | 48,439,000 | 48,879,000 | 61,146,000 |
deferred tax liabilities | 2,522,000 | 2,039,000 | 1,740,000 | 1,716,000 | 638,000 | 622,000 | 560,000 | 534,827 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued claims | 30,028,000 | 29,266,000 | 30,288,000 | 33,982,000 | 34,425,000 | 34,893,000 | 35,614,000 | 34,299,000 | 34,853,000 | 32,652,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
uncertain tax positions | 10,427,000 | 10,346,000 | 10,265,000 | 10,168,000 | 10,117,000 | 11,169,000 | 11,642,000 | 11,339,000 | 10,603,000 | 9,906,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation liability | 2,590,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 1,651,000 | 3,575,000 | 3,397,000 | 3,204,000 | 3,566,000 | 3,645,000 | 3,798,000 | 4,039,000 | 4,218,000 | 3,902,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 126,129,000 | 130,089,000 | 141,576,000 | 158,025,000 | 170,292,000 | 172,732,000 | 163,821,000 | 180,249,000 | 205,924,000 | 238,078,000 | 300,782,000 | 468,611,000 | 490,620,000 | 459,803,000 | 528,150,000 | 560,361,000 | 435,281,000 | 303,621,000 | 301,507,000 | 268,679,000 | 202,064,000 | 208,918,000 | 203,127,000 | 225,577,000 | 218,874,000 | 230,344,000 | 232,280,000 | 225,425,000 | 208,805,000 | 219,683,000 | 222,330,000 | 223,693,000 | 229,968,000 | 247,308,000 | 180,842,000 | 172,501,000 | 236,576,000 | 205,493,000 | 200,089,000 | 199,255,000 | 224,753,000 | 197,707,000 | 195,106,000 | 199,921,000 | 186,435,000 | 184,136,000 | 99,589,000 | 87,577,986 | 62,725,000 | 62,983,000 | 68,157,000 | 96,800,766 | 83,150,000 | 82,772,000 | 85,111,000 | 86,609,490 | 94,844,000 | 96,602,000 | 96,516,000 | 102,198,891 | 105,282,000 | 104,088,000 | 106,823,000 | 110,518,357 | 124,345,000 | 150,563,000 | 180,832,000 | 191,826,332 | 268,590,000 | 140,834,000 | 149,971,000 | 144,870,363 | 148,814,000 | 126,537,000 | 129,372,000 | 129,176,861 | 126,085,000 | 96,558,000 | 113,905,000 | 122,375,213 | 124,798,000 | 126,301,000 | 110,320,000 | 109,620,837 | 122,448,000 | 131,904,000 | 172,772,000 | 178,368,000 | 77,856,000 | 232,013,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—0.0001 par value... | 3,000 | 3,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,109 | 3,090 | 3,110 | 3,101 | 3,077 | 3,158 | 3,210 | 3,220 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 201,172,000 | 203,529,000 | 202,770,000 | 202,074,000 | 202,338,000 | 204,273,000 | 215,449,000 | 228,525,000 | 236,417,000 | 241,732,000 | 255,216,000 | 258,144,000 | 292,876,000 | 297,143,000 | 320,000,000 | 318,125,000 | 321,552,000 | 318,415,000 | 316,644,000 | 309,711,000 | 310,388,000 | 309,049,000 | 307,985,000 | 305,935,000 | 305,643,000 | 304,764,000 | 303,795,000 | 302,802,000 | 303,048,000 | 302,007,000 | 301,353,000 | 302,325,000 | 305,362,000 | 304,957,000 | 303,917,000 | 303,115,000 | 256,570,000 | 256,118,000 | 255,310,000 | 254,542,000 | 254,108,000 | 248,698,000 | 248,218,000 | 247,778,000 | 247,038,000 | 246,637,000 | 246,777,000 | 246,324,580 | 245,860,000 | 245,466,000 | 245,523,000 | 244,924,076 | 244,277,000 | 243,666,000 | 243,434,000 | 243,170,554 | 244,925,000 | 244,151,000 | 243,648,000 | 243,004,522 | 242,412,000 | 241,914,000 | 241,431,000 | 240,869,496 | 238,909,000 | 238,166,000 | 237,696,000 | 237,371,902 | 237,093,000 | 235,714,000 | 235,956,000 | 245,843,655 | 250,272,000 | 251,781,000 | 253,364,000 | 254,272,635 | 253,503,000 | 254,269,000 | 254,929,000 | 255,339,487 | 256,797,000 | 258,320,000 | 257,567,000 | 257,179,760 | 254,854,000 | 254,779,000 | 253,624,000 | 257,396,000 | 258,790,000 | 119,099,000 |
accumulated other comprehensive loss | -1,560,000 | -1,526,000 | -1,441,000 | -1,436,000 | -1,441,000 | -1,397,000 | -1,389,000 | -1,388,000 | -1,385,000 | -1,394,000 | -1,379,000 | -1,380,000 | -1,387,000 | -1,373,000 | -1,335,000 | -1,304,000 | -1,293,000 | -1,312,000 | -1,310,000 | -1,286,000 | -1,280,000 | -1,294,000 | -1,327,000 | -1,318,000 | -1,240,000 | -1,244,000 | -2,335,000 | -1,661,000 | -1,462,000 | -1,033,000 | -1,160,000 | -1,554,000 | -1,166,000 | -1,198,000 | -1,183,000 | -1,207,000 | -1,241,000 | -1,219,000 | -1,234,000 | -1,214,000 | -1,207,000 | -1,190,000 | -1,136,000 | -1,104,000 | -1,075,000 | -1,040,000 | -1,037,000 | -970,113 | -983,000 | -902,000 | -723,000 | -3,082,704 | -2,904,000 | -3,603,000 | -2,812,000 | -3,373,162 | -2,796,000 | -2,060,000 | -2,048,000 | -2,400,731 | -2,230,000 | -3,077,000 | -3,146,000 | -2,978,897 | ||||||||||||||||||||||||||
retained earnings | 123,207,000 | 206,136,000 | 210,910,000 | 217,569,000 | 218,059,000 | 221,812,000 | 224,999,000 | 241,049,000 | 238,357,000 | 229,319,000 | 216,507,000 | 195,162,000 | 165,726,000 | 126,935,000 | 92,142,000 | 39,248,000 | 8,915,000 | 9,499,824 | 8,968,000 | 7,182,000 | 5,609,000 | 5,401,975 | 11,406,000 | 10,490,000 | 9,312,000 | 8,176,838 | 7,778,000 | 6,810,000 | 1,482,530 | 144,427,143 | 124,650,000 | 120,579,733 | 108,514,000 | 103,943,344 | 92,827,000 | 89,190,958 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 322,822,000 | 418,959,000 | 473,393,000 | 469,661,000 | 470,348,000 | 451,930,000 | 457,219,000 | 422,709,000 | 410,811,000 | 356,073,000 | 297,528,000 | 216,799,000 | 192,131,000 | 173,674,000 | 154,909,000 | 148,920,000 | 149,074,000 | 161,402,000 | 163,500,000 | 163,647,000 | 164,688,000 | 216,010,000 | 218,198,000 | 237,255,000 | 236,871,000 | 236,101,000 | 237,719,000 | 209,348,000 | 201,648,000 | 195,894,000 | 151,802,000 | 159,243,000 | 144,277,000 | 160,785,000 | 141,344,000 | 142,019,000 | 136,548,000 | 133,577,000 | 150,033,000 | 157,243,000 | 160,270,000 | 160,666,580 | 212,773,000 | 211,546,000 | 213,239,000 | 218,188,000 | 234,478,000 | 249,540,000 | 251,100,000 | 249,276,000 | 247,212,000 | 251,591,000 | 249,330,000 | 247,600,000 | 243,417,000 | 241,990,000 | 237,209,000 | 234,023,112 | 398,752,000 | 392,392,000 | 386,373,000 | 390,437,198 | 387,832,000 | 382,018,000 | 378,017,000 | 366,148,000 | 367,218,000 | 355,858,000 | 352,399,000 | 350,397,000 | 333,269,000 | 308,555,000 | 128,761,000 | |||||||||||||||||
total liabilities and stockholders' equity | 448,951,000 | 589,251,000 | 679,317,000 | 707,739,000 | 771,130,000 | 920,541,000 | 947,839,000 | 882,512,000 | 938,961,000 | 916,434,000 | 732,809,000 | 520,420,000 | 493,638,000 | 442,353,000 | 356,973,000 | 357,838,000 | 352,201,000 | 386,979,000 | 382,374,000 | 393,991,000 | 396,968,000 | 441,435,000 | 427,003,000 | 456,938,000 | 459,201,000 | 459,794,000 | 467,687,000 | 456,656,000 | 382,490,000 | 368,395,000 | 388,378,000 | 364,736,000 | 344,366,000 | 360,040,000 | 366,097,000 | 339,726,000 | 331,654,000 | 333,498,000 | 336,468,000 | 341,379,000 | 259,859,000 | 248,244,566 | 275,498,000 | 274,529,000 | 281,396,000 | 301,338,000 | 317,250,000 | 334,651,000 | 345,944,000 | 345,878,000 | 343,728,000 | 356,873,000 | 353,418,000 | 354,423,000 | 367,762,000 | 392,553,000 | 418,041,000 | 425,849,444 | 667,342,000 | 533,226,000 | 536,344,000 | 535,307,561 | 536,646,000 | 508,555,000 | 507,389,000 | 492,233,000 | 463,776,000 | 480,656,000 | 478,700,000 | 460,717,000 | 465,173,000 | 386,411,000 | 360,774,000 | |||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | |||||||||||||||||||||
total stockholders’ equity | 408,142,000 | 412,242,000 | 418,210,000 | 424,691,000 | 439,062,000 | 468,190,000 | 209,122,789 | 249,300,297 | 246,008,876 | 246,070,538 | 374,855,578 | 363,446,000 | 359,286,044 | 346,373,938 | 338,478,000 | 317,023,000 | 313,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 538,231,000 | 553,818,000 | 576,235,000 | 597,423,000 | 602,883,000 | 648,439,000 | 305,923,555 | 335,909,787 | 348,207,767 | 356,588,895 | 504,032,439 | 477,351,000 | 481,661,257 | 455,994,775 | 460,926,000 | 489,795,000 | 492,294,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current deferred tax assets | 7,618,000 | 7,708,000 | 7,092,000 | 8,791,000 | 8,096,000 | 9,117,000 | 11,525,000 | 26,944,000 | 23,750,000 | 17,160,000 | 18,382,000 | 19,455,000 | 20,219,000 | 12,960,000 | 12,916,000 | 13,517,000 | 16,182,628 | 12,500,000 | 4,807,000 | 2,508,000 | 2,485,000 | 2,476,000 | 2,483,645 | 5,010,000 | 5,144,000 | 5,294,000 | 5,390,350 | 15,064,598 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current insurance recovery receivable | 21,946,000 | 22,780,000 | 23,058,000 | 20,753,000 | 16,867,000 | 16,056,000 | 11,695,000 | 10,913,527 | 10,449,000 | 9,879,000 | 14,725,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | 11,591,000 | 11,247,000 | 11,109,000 | 11,043,000 | 27,120,000 | 26,925,000 | 21,956,000 | 21,171,000 | 20,300,000 | 19,593,000 | 19,409,000 | 19,362,000 | 18,311,000 | 18,672,000 | 18,298,000 | 18,863,000 | 18,657,000 | 18,620,000 | 18,076,000 | 20,214,000 | 19,364,000 | 19,427,000 | 19,228,000 | 19,190,000 | 18,373,000 | 18,668,000 | 17,135,000 | 18,122,000 | 17,010,000 | 17,916,000 | 17,994,000 | 18,361,000 | 17,263,000 | 17,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities - current | 3,292,000 | 3,584,000 | 4,132,000 | 4,489,000 | 4,145,000 | 4,026,000 | 4,090,000 | 4,362,000 | 4,381,000 | 4,803,000 | 4,509,000 | 4,732,000 | 4,883,000 | 4,965,000 | 4,878,000 | 4,936,000 | 5,132,000 | 5,063,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of earnout liability | 15,800,000 | 12,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 8,250,000 | 7,500,000 | 7,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current debt | 31,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities - non-current | 3,150,000 | 3,845,000 | 4,880,000 | 5,493,000 | 7,017,000 | 9,704,000 | 10,853,000 | 12,280,000 | 13,467,000 | 13,978,000 | 15,234,000 | 15,762,000 | 16,757,000 | 17,992,000 | 19,070,000 | 20,112,000 | 21,447,000 | 22,426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current accrued claims | 32,235,000 | 35,914,000 | 35,881,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current earnout liability | 5,200,000 | 13,000,000 | 18,000,000 | 7,500,000 | 8,250,000 | 9,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
uncertain tax positions - non-current | 9,194,000 | 8,427,000 | 7,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 3,976,000 | 4,074,000 | 3,838,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current debt, less current portion | 138,443,000 | 148,735,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of debt | 1,750,000 | 4,176,000 | 3,426,000 | 3,426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | 20,000 | 19,000 | 30,000 | 29,140,000 | 7,307,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade names, indefinite-lived | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 5,900,000 | 35,402,000 | 35,402,000 | 35,402,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, less current portion | 129,755,000 | 205,376,000 | 218,475,000 | 176,366,000 | 98,665,000 | 110,777,000 | 70,974,000 | 70,556,000 | 70,613,000 | 75,489,000 | 77,944,000 | 83,132,000 | 90,494,000 | 92,314,000 | 92,259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current deferred tax liabilities | 237,000 | 222,000 | 207,000 | 190,000 | 9,388,000 | 9,515,000 | 6,858,000 | 6,592,000 | 6,874,000 | 6,860,000 | 7,555,000 | 7,523,000 | 7,824,000 | 7,791,000 | 105,000 | 14,763,000 | 14,353,000 | 13,751,000 | 13,154,000 | 12,585,000 | 12,188,000 | 18,945,000 | 18,475,000 | 16,598,000 | 19,692,000 | 19,142,000 | 19,535,000 | 18,475,000 | 17,659,000 | 16,849,051 | 95,000 | 58,111 | 49,767,000 | 49,544,000 | 49,545,000 | 45,880,000 | 43,302,000 | 47,904,000 | 38,331,000 | 37,032,000 | 34,924,000 | 32,546,179 | ||||||||||||||||||||||||||||||||||||||||||||||||
long-term accrued claims | 33,104,000 | 26,869,000 | 26,443,000 | 25,314,000 | 25,521,000 | 24,790,000 | 24,624,000 | 25,412,000 | 25,677,000 | 25,042,000 | 27,392,000 | 26,938,000 | 29,616,000 | 29,764,000 | 29,887,000 | 29,299,000 | 30,566,000 | 29,215,000 | 29,705,000 | 28,757,000 | 30,695,000 | 29,066,000 | 29,512,000 | 28,870,000 | 30,156,000 | 28,532,000 | 30,001,000 | 30,070,000 | 30,594,000 | 28,749,000 | 30,427,000 | 32,546,000 | 28,302,000 | 19,653,000 | 18,303,096 | 17,335,000 | 16,824,000 | 22,147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 14,424,000 | 12,508,000 | 14,037,000 | 13,788,000 | 5,605,000 | 5,898,000 | 5,534,000 | 7,995,000 | 7,901,000 | 6,586,000 | 5,988,000 | 4,037,000 | 8,748,000 | 8,521,000 | 3,023,000 | 8,767,000 | 8,773,000 | 8,877,000 | 8,956,000 | 9,171,000 | 7,682,000 | 8,084,000 | 7,601,000 | 7,399,000 | 5,037,000 | 4,955,000 | 4,779,000 | 4,826,000 | 4,482,000 | 4,850,000 | 5,249,000 | 4,147,000 | 4,116,000 | 4,209,000 | 3,414,949 | 7,905,000 | 7,844,000 | 7,733,000 | 24,038,352 | 14,560,000 | 14,345,000 | 14,735,000 | 15,153,683 | 16,051,000 | 16,176,000 | 16,728,000 | 19,740,008 | 20,293,000 | 18,705,000 | 19,459,000 | 19,181,003 | 17,568,000 | 17,734,000 | 15,979,000 | 15,907,551 | 9,117,000 | 9,962,000 | 9,720,000 | 10,529,727 | 10,386,000 | 9,997,000 | |||||||||||||||||||||||||||||
accumulated deficit | -22,735,000 | -100,308,000 | -123,741,000 | -135,289,000 | -154,737,000 | -159,349,000 | -158,015,000 | -143,864,000 | -141,775,000 | -140,631,000 | -137,503,000 | -85,829,000 | -84,062,000 | -64,371,000 | -63,930,000 | -65,275,000 | -67,111,000 | -95,061,000 | -101,784,000 | -106,634,000 | -104,089,000 | -96,206,000 | -110,272,000 | -93,034,000 | -112,056,000 | -105,958,000 | -110,967,000 | -113,540,000 | -96,257,000 | -88,655,000 | -85,473,000 | -84,690,996 | -32,107,000 | -33,021,000 | -31,564,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cross country healthcare, inc. stockholders' equity | 297,528,000 | 216,799,000 | 191,597,000 | 173,140,000 | 154,375,000 | 148,410,000 | 148,647,000 | 160,757,000 | 162,632,000 | 162,893,000 | 163,961,000 | 215,316,000 | 217,528,000 | 236,607,000 | 236,267,000 | 235,500,000 | 237,089,000 | 208,702,000 | 200,954,000 | 195,278,000 | 151,243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest in subsidiary | 534,000 | 534,000 | 534,000 | 510,000 | 427,000 | 645,000 | 868,000 | 754,000 | 727,000 | 694,000 | 670,000 | 648,000 | 604,000 | 601,000 | 630,000 | 646,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term contingent consideration | 7,500,000 | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility | 96,025,000 | 53,408,000 | 56,038,000 | 49,101,000 | 67,648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration | 4,867,000 | 4,812,000 | 7,409,000 | 5,257,000 | 5,302,000 | 5,082,000 | 5,088,000 | 4,618,000 | 4,390,000 | 5,571,000 | 5,301,000 | 2,773,000 | 2,754,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 5,235,000 | 7,454,000 | 6,250,000 | 5,625,000 | 6,875,000 | 232,000 | 338,000 | 33,682,348 | 34,275,000 | 3,959,000 | 22,960,000 | 16,997,533 | 11,893,000 | 10,975,000 | 9,495,000 | 7,957,495 | 6,395,000 | 6,047,000 | 5,676,000 | 5,733,299 | 5,863,000 | 7,136,000 | 8,177,000 | 15,825,642 | 9,214,000 | 3,093,000 | 7,849,000 | 5,066,757 | 1,196,000 | 1,500,000 | 1,966,000 | 1,550,089 | 2,619,000 | 2,288,000 | 3,598,000 | 1,661,000 | 22,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
trade names | 20,402,000 | 20,402,000 | 26,702,000 | 26,702,000 | 26,702,000 | 26,702,000 | 35,402,000 | 39,179,000 | 39,252,000 | 38,201,000 | 38,201,000 | 38,201,000 | 48,201,000 | 46,501,000 | 42,301,000 | 42,301,331 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and capital lease obligations, less current portion | 95,331,000 | 35,344,000 | 36,169,000 | 84,760,000 | 70,236,000 | 77,738,000 | 65,267,000 | 81,803,000 | 71,918,000 | 68,655,000 | 68,664,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 694,000 | 616,000 | 559,000 | 547,000 | 470,000 | 488,000 | 496,000 | 466,000 | 430,000 | 440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets subject to amortization, net of accumulated amortization of 43,333 in 2016 and 38,419 in 2015 | 36,835,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 929,000 | 981,000 | 1,017,000 | 313,000 | 878,000 | 973,000 | 1,068,000 | 1,163,000 | 1,310,000 | 1,260,000 | 406,000 | 521,000 | 578,000 | 636,000 | 832,000 | 1,038,000 | 1,419,000 | 1,659,000 | 1,888,000 | 2,342,000 | 2,575,000 | 1,333,000 | 1,800,000 | 2,148,000 | 2,444,000 | 2,910,000 | 549,000 | 386,000 | 526,000 | 600,000 | 662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt and capital lease obligations | 2,263,000 | 2,272,000 | 2,033,000 | 6,049,000 | 8,071,000 | 88,000 | 3,104,000 | 6,608,000 | 4,607,000 | 11,711,000 | 19,400,000 | 8,483,088 | 146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred purchase price | 2,163,000 | 2,184,000 | 2,210,000 | 2,207,000 | 2,223,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets, net of accumulated amortization of 43,664 in 2016 and 39,754 in 2015 | 72,413,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cross country healthcare stockholders' equity | 158,696,000 | 143,807,000 | 160,297,000 | 140,848,000 | 141,553,000 | 136,118,000 | 133,137,000 | 149,709,000 | 156,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 42,567 in 2016 and 39,754 in 2015 | 73,510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other identifiable intangible assets, net of accumulated amortization of 39,704 in 2016 and 38,370 in 2015 | 42,328,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term deferred purchase price | 2,571,000 | 3,533,000 | 2,424,000 | 2,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other identifiable intangible assets, net of accumulated amortization of 38,370 in 2015 and 34,209 in 2014 | 43,662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales tax payable | 2,411,000 | 2,545,000 | 2,797,000 | 2,636,000 | 2,718,000 | 2,530,000 | 2,366,000 | 2,403,994 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other identifiable intangible assets, net of accumulated amortization of 37,156 in 2015 and 34,209 in 2014 | 30,876,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other identifiable intangible assets, net of accumulated amortization of 36,174 in 2015 and 34,209 in 2014 | 31,858,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivables | 121,145,000 | 108,506,000 | 106,901,000 | 72,215,000 | 60,750,181 | 57,773,000 | 63,633,000 | 62,674,176 | 68,156,000 | 64,395,140 | 66,543,000 | 64,299,000 | 66,892,000 | 70,172,107 | 70,316,000 | 117,793,812 | 116,132,763 | 114,734,971 | 107,787,418 | 95,438,605 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other identifiable intangible assets, net of accumulated amortization of 35,191 in 2015 and 34,209 in 2014 | 32,841,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
indemnity escrow receivable | 3,750,000 | 3,750,000 | 3,750,000 | 3,750,000 | 3,750,000 | 3,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other identifiable intangible assets | 34,818,000 | 32,829,000 | 25,413,000 | 26,197,905 | 12,808,000 | 13,360,000 | 13,926,000 | 14,491,982 | 18,792,000 | 19,569,000 | 20,407,000 | 21,195,362 | 22,023,000 | 22,880,000 | 23,757,000 | 24,680,450 | 25,670,000 | 26,573,000 | 27,537,000 | 28,572,449 | 29,568,000 | 30,630,000 | 31,418,000 | 32,459,083 | 36,933,000 | 14,740,000 | 15,364,000 | 15,995,632 | 16,690,000 | 10,806,000 | 8,941,000 | 9,310,361 | 10,450,000 | 4,678,000 | 5,034,000 | 5,390,366 | 5,746,000 | 6,102,000 | 6,458,000 | 7,297,000 | 7,673,000 | 9,424,000 | 10,289,000 | 6,449,000 | 35,447,000 | |||||||||||||||||||||||||||||||||||||||||||||
non-current security deposits | 715,000 | 705,000 | 440,000 | 996,885 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and capital lease obligations | 60,751,000 | 53,086,000 | 144,000 | 93,231 | 109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term unrecognized tax benefits | 1,487,000 | 2,475,000 | 2,442,000 | 4,012,524 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest | 324,000 | 298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 46,970,964 | 762,000 | 820,500 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 221,588 in 2013 and 3,594,511 in 2012 | 463,594 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities related to assets held for sale | 2,834,516 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks | 48,701,000 | 48,701,000 | 48,701,000 | 48,701,331 | 50,680,000 | 52,067,000 | 52,099,000 | 52,053,211 | 52,068,000 | 52,101,000 | 52,103,000 | 52,054,482 | 62,847,000 | 62,784,000 | 62,784,000 | 62,857,489 | 64,557,000 | 64,608,000 | 64,411,000 | 64,443,351 | 64,815,000 | 19,073,000 | 19,092,000 | 19,152,629 | 19,253,000 | 18,922,000 | 17,199,000 | 17,198,831 | 17,199,000 | 15,499,000 | 15,499,000 | 15,499,000 | 15,499,000 | 15,499,000 | 15,749,000 | 15,749,000 | 15,749,000 | 15,749,000 | 15,749,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | 376,000 | 378,000 | 407,000 | 8,622,654 | 464,000 | 1,257,000 | 1,362,000 | 1,294,167 | 1,402,000 | 1,525,000 | 1,506,000 | 4,577,076 | 2,961,000 | 1,276,000 | 1,639,000 | 1,617,872 | 1,656,000 | 2,097,000 | 1,773,000 | 1,244,340 | 1,254,000 | 1,060,000 | 973,000 | 1,017,034 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued employee compensation and benefits | 19,956,000 | 20,338,000 | 19,541,000 | 17,839,000 | 17,570,000 | 16,738,000 | 17,345,000 | 15,566,000 | 15,311,000 | 18,209,000 | 17,342,000 | 17,636,000 | 17,602,000 | 21,132,000 | 25,694,000 | 39,015,000 | 27,514,000 | 27,697,000 | 26,102,213 | 27,701,000 | 26,319,000 | 37,218,000 | 38,189,715 | 40,259,000 | 36,709,000 | 46,738,000 | 47,940,247 | 48,393,000 | 49,238,000 | 31,242,000 | 32,031,385 | 32,634,000 | 33,788,000 | 34,269,000 | 34,043,000 | 31,242,000 | 25,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 125,000 | 143,000 | 176,309 | 231,000 | 32,269,000 | 16,777,000 | 25,047,986 | 34,060,000 | 38,988,000 | 42,401,000 | 45,555,501 | 48,710,000 | 50,303,000 | 51,566,000 | 56,781,179 | 63,619,000 | 85,902,000 | 109,266,000 | 117,254,854 | 135,194,000 | 31,248,000 | 34,292,000 | 34,384,717 | 42,918,000 | 27,506,000 | 24,393,000 | 19,978,627 | 18,062,000 | 8,144,000 | 15,144,000 | 28,836,000 | 35,770,000 | 39,912,000 | 112,903,000 | 118,916,000 | 17,963,000 | 161,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
of 1,919 in 2013 and 1,841 in 2012 | 68,875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
42,942 in 2013 and 41,918 in 2012 | 7,386,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to the condensed consolidated financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term cash investments | 2,693,000 | 1,661,000 | 1,792,000 | 1,690,740 | 1,807,000 | 1,940,000 | 1,907,000 | 1,870,351 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 3,594,511 in 2012 and 3,317,299 in 2011 | 1,609,954 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -32,721,673 | -23,188,000 | -5,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 2,005 in 2012 and 2,180 in 2011 | 76,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net – current | 1,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
45,327 in 2012 and 41,657 in 2011 | 9,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 1,890 in 2012 and 2,180 in 2011 | 73,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44,083 in 2012 and 41,657 in 2011 | 10,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 1,955 in 2012 and 2,180 in 2011 | 73,841,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43,210 in 2012 and 41,657 in 2011 | 10,746,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 2,180,125 in 2011 and 3,500,968 in 2010 | 71,802,263 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of 41,657,234 in 2011 and 43,412,061 in 2010 | 12,018,389 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 3,317,299 in 2011 and 2,403,790 in 2010 | 1,198,611 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; 30,812,023 and 31,102,682 shares issued and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding at december 31, 2011 and 2010, respectively | 3,081 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 2,104 in 2011 and 3,501 in 2010 | 74,286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
48,338 in 2011 and 43,412 in 2010 | 12,635,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 604,000 | 332,000 | 2,248,000 | 761,000 | 5,041,000 | 3,829,000 | 3,801,000 | 1,222,191 | 520,000 | 2,235,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of 2,276 in 2011 and 3,501 in 2010 | 69,702,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
46,822 in 2011 and 43,412 in 2010 | 13,388,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid rent on field employees’ apartments | 1,598,169 | 1,659,509 | 3,835,350 | 3,417,413 | 3,407,932 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other prepaid expenses | 4,932,132 | 4,593,645 | 11,189,929 | 11,321,224 | 10,678,094 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits on field employees’ apartments, net of allowance of 99,872 in 2010 and 163,368 in 2009 | 315,122 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance recoveries receivable | 2,616,701 | 870,328 | 450,573 | 428,932 | 1,931,759 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 2,403,790 in 2010 and 1,844,702 in 2009 | 2,112,120 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate swaps - current | 1,427,073 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and short-term cash investments | 8,839,000 | 10,300,000 | 13,305,000 | 8,568,845 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate swaps-current | 60,000 | 532,000 | 1,027,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits on field employees’ apartments, net of allowance of 163,368 in 2009 and 187,726 in 2008 | 290,170 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 1,844,702 in 2009 and 705,372 in 2008 | 1,536,278 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate swaps | 1,811,000 | 1,954,000 | 2,289,000 | 2,382,444 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non current deferred tax assets | 15,143,000 | 14,765,000 | 14,986,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -3,273,000 | -2,989,000 | -4,834,397 | 163,242 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other stockholders' equity | -490,000 | 161,656,000 | 156,675,000 | 150,414,000 | 137,557,000 | 130,234,000 | 112,642,000 | 112,946,000 | 99,058,000 | 94,076,000 | 78,487,000 | 49,762,000 | 9,660,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid rent on field employees' apartments | 2,734,701 | 3,661,880 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits on field employees' apartments, net of allowance of 187,726 in 2008 and 280,681 in 2007 | 585,245 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 705,372 in 2008 and 321,633 in 2007 | 2,675,608 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits on field employees' apartments, net of allowance of 280,681 in 2007 and 389,341 in 2006 | 797,836 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 321,633 in 2007 and 171,315 in 2006 | 423,872 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued legal settlement charge | 6,704,392 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent deferred tax liabilities | 49,546,800 | 43,077,945 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits on field employees’ apartments, net of allowance of 389,341 in 2006 and 380,862 in 2005 | 846,526 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 171,315 in 2006 and 23,763 in 2005 | 562,893 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits on field employees' apartments, net of allowance of 380,862 in 2005 and 450,483 in 2004 | 624,331 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated receivable for insurance recoveries | 9,115,382 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademark | 15,498,831 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 23,763 in 2005 and 1,100,676 in 2004 | 689,114 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt and notes payable | 5,482,762 | 3,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and notes payable | 19,946,463 | 54,212,000 | 65,880,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock – 0.0001 par value... | 3,213 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 6,795,000 | 5,889,000 | 26,963,000 | 4,949,450 | 17,649,000 | 17,649,000 | 11,013,000 | 11,013,000 | 11,014,000 | 6,554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt and note payable | 2,440,000 | 2,600,000 | 2,407,644 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 5,439,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits on field employees’ apartments, net of allowance of 450,483 in 2004 and 411,160 in 2003 | 618,259 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks, net of accumulated amortization of 1,401,169 in 2004 and 2003 | 15,498,831 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill, net of accumulated amortization of 20,617,670 in 2004 and 20,873,294 in 2003 | 302,853,504 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other identifiable intangible assets, net of accumulated amortization of 13,328,005 in 2004 and 11,890,956 in 2003 | 6,813,995 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 1,100,676 in 2004 and 335,991 in 2003 | 2,301,385 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and note payable | 39,866,753 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | 6,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other stockholders’ equity | 83,621,000 | 63,396,000 | 56,527,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets from discontinued operations | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of debt and note payable | 6,021,000 | 6,275,000 | 9,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities from discontinued operations | 19,000 | 19,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate swap | 2,603,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note payable | 134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net liabilities from discontinued operations | 311,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2003-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | -490,000 | -3,753,000 | 2,555,000 | -16,050,000 | 2,692,000 | 9,038,000 | 12,812,000 | 21,345,000 | 29,436,000 | 38,791,000 | 34,793,000 | 52,894,000 | 61,983,000 | 77,573,000 | 23,433,000 | 11,548,000 | 19,448,000 | -600,000 | -2,697,000 | -51,270,000 | -1,376,000 | -19,343,000 | -118,000 | 1,824,000 | 1,920,000 | 28,256,000 | 7,044,000 | 5,220,000 | -1,718,000 | -7,649,000 | 14,289,000 | -17,095,000 | 19,186,000 | -5,927,000 | 5,151,000 | 2,680,000 | 3,050,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 3,833,000 | 4,088,000 | 4,101,000 | 4,772,000 | 4,341,000 | 4,498,000 | 4,719,000 | 4,642,000 | 4,471,000 | 4,540,000 | 4,432,000 | 4,904,000 | 3,162,000 | 3,214,000 | 3,481,000 | 2,719,000 | 2,720,000 | 2,680,000 | 2,199,000 | 2,253,000 | 2,199,000 | 3,247,000 | 3,929,000 | 3,296,000 | 4,627,000 | 2,907,000 | 3,557,000 | 2,984,000 | 3,016,000 | 2,892,000 | 2,963,000 | 2,909,000 | 2,849,000 | 2,849,000 | 2,285,000 | 2,191,000 | 2,213,000 | 2,092,000 | 2,465,000 | 2,412,000 | 2,217,000 | 1,935,000 | 1,972,000 | 1,942,000 | ||||||||||||||||||||||||||||||||||||||||||
provision for allowances | 295,000 | -959,000 | -200,000 | -135,000 | -719,000 | 1,422,000 | 18,914,000 | 1,170,000 | 3,816,000 | 3,732,000 | 3,636,000 | 6,171,000 | 5,312,000 | 2,803,000 | 4,034,000 | 3,179,000 | 2,663,000 | 1,909,000 | 832,000 | 1,095,000 | 914,000 | 1,173,000 | 1,301,000 | 881,000 | 689,000 | 592,000 | 992,000 | 970,000 | 2,316,000 | 1,287,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | 1,002,000 | 674,000 | 1,120,000 | 107,000 | -597,000 | 2,265,000 | -679,000 | 1,048,000 | 2,428,000 | -12,724,000 | -126,000 | -282,000 | 14,000 | -695,000 | 31,000 | -297,000 | 31,000 | 34,571,000 | -3,146,000 | 1,178,000 | 1,043,000 | 825,000 | 409,000 | 603,000 | 597,000 | 471,000 | 574,000 | 838,000 | 1,079,000 | 43,705,296 | -310,000 | 200,000 | 2,305,000 | 10,217,802 | -66,000 | -795,000 | -119,000 | 145,000 | -282,000 | 103,000 | 3,008,518 | 3,808,000 | -1,160,000 | 5,691,000 | -1,195,068 | 2,808,000 | 3,003,000 | 2,423,000 | 779,908 | 967,000 | 1,421,000 | 1,478,000 | ||||||||||||||||||||||||||||||||||
non-cash lease expense | 279,000 | 244,000 | 252,000 | 250,000 | 261,000 | 257,000 | 233,000 | 241,000 | 288,000 | 288,000 | 283,000 | 252,000 | 413,000 | 432,000 | 438,000 | 567,000 | 558,000 | 582,000 | 662,000 | 622,000 | 615,000 | 675,000 | 1,066,000 | 1,191,000 | 1,190,000 | 1,275,000 | 1,270,000 | 1,254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | 2,170,000 | 0 | 114,000 | 604,000 | 0 | 186,000 | 0 | 3,856,000 | 0 | 1,741,000 | 0 | 0 | 166,000 | 1,071,000 | 0 | 1,804,000 | 0 | 0 | 11,900,407 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | 1,816,000 | 0 | 360,000 | 43,000 | 0 | 0 | 0 | 4,969,000 | 0 | 0 | 0 | 1,419,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-related severance and compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash costs | 142,000 | 207,000 | 204,000 | 202,000 | -512,000 | 206,000 | 202,000 | 203,000 | 249,000 | 345,000 | 342,000 | 316,000 | 135,000 | 446,000 | 995,000 | 61,000 | 143,000 | 629,000 | 530,000 | 153,000 | 164,000 | 143,000 | -910,000 | -205,000 | 802,000 | 365,000 | 2,456,000 | 124,000 | 329,000 | 322,000 | 486,000 | 11,000 | 11,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 12,402,000 | 22,446,000 | 18,294,000 | 3,584,000 | 22,468,000 | -4,076,000 | 96,211,000 | 13,724,000 | 34,204,000 | 70,780,000 | 138,556,000 | 7,887,000 | -26,226,000 | 88,227,000 | -28,529,000 | -186,701,000 | -195,533,000 | -46,613,000 | 307,000 | -76,581,000 | -2,148,000 | -13,839,000 | 7,396,000 | 3,846,000 | 124,000 | -20,417,000 | 3,251,000 | 10,400,000 | 75,000 | -6,063,000 | -3,790,000 | 12,598,000 | 6,371,000 | -12,446,000 | 4,966,000 | 10,817,000 | -27,210,000 | -3,580,000 | -2,491,000 | 2,500,000 | -14,781,000 | -5,793,000 | -28,000 | -8,106,000 | -2,003,000 | 2,699,000 | -11,897,000 | -3,285,613 | 5,644,000 | 5,110,000 | -5,432,000 | 739,589 | -2,744,000 | -126,000 | -2,125,000 | 2,130,838 | -4,762,000 | -1,392,000 | -3,950,000 | 1,942,796 | -2,312,000 | 2,806,000 | 3,020,000 | -75,217 | 12,581,000 | 21,994,000 | 13,238,000 | 6,192,354 | 4,913,000 | 7,470,000 | 680,000 | 7,284,988 | -6,988,000 | 2,125,000 | -2,337,000 | -7,792,803 | -6,503,000 | 5,778,000 | 4,843,000 | -3,949,664 | -3,082,000 | -1,421,000 | -5,171,000 | 3,916,571 | 1,211,000 | 2,597,000 |
prepaid expenses and other assets | -3,754,000 | 2,054,000 | -691,000 | 57,000 | -5,612,000 | 1,698,000 | 151,000 | -1,227,000 | -2,975,000 | -129,000 | 3,843,000 | -471,000 | -8,151,000 | 1,660,000 | 133,000 | -557,000 | -3,105,000 | -195,000 | -632,000 | 568,000 | -2,374,000 | 847,000 | 180,000 | -736,000 | -3,057,000 | 1,510,000 | 1,450,000 | -1,477,000 | -1,369,000 | -146,000 | -522,000 | -477,000 | 705,000 | 832,000 | 543,000 | -264,000 | -846,000 | -1,601,000 | 670,000 | -105,000 | 884,000 | 321,000 | 860,000 | 598,000 | ||||||||||||||||||||||||||||||||||||||||||
income taxes | 231,000 | 1,733,000 | 663,000 | 4,549,000 | -1,334,000 | 89,000 | -2,326,000 | 1,293,000 | -967,000 | -415,000 | -1,560,000 | 9,897,000 | -6,891,000 | -4,199,000 | -31,071,000 | 22,050,000 | -21,000 | 189,000 | -413,000 | -252,000 | 782,000 | -78,000 | -416,000 | 87,000 | -1,119,000 | -397,000 | -2,239,000 | 1,512,599 | -164,000 | -728,000 | -759,000 | 1,606,750 | 1,195,000 | -863,000 | -190,000 | -2,178,374 | 1,598,000 | 4,684,000 | 207,000 | -8,961,266 | 926,000 | 6,744,000 | 496,000 | -9,915,665 | 2,502,000 | 451,000 | 1,578,000 | -6,109,691 | 1,317,000 | 52,000 | 2,491,000 | |||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -9,267,000 | -3,449,000 | -12,681,000 | -9,173,000 | 3,839,000 | -333,000 | -17,767,000 | -15,492,000 | -37,015,000 | -23,048,000 | -54,557,000 | -11,991,000 | -7,444,000 | 8,718,000 | 15,459,000 | 62,979,000 | 46,611,000 | 14,661,000 | -4,493,000 | 26,507,000 | -3,149,000 | -1,519,000 | 841,000 | 11,066,000 | -9,105,000 | 128,000 | 4,828,000 | 2,841,000 | -5,420,000 | 3,255,000 | 856,000 | -5,786,000 | -4,020,000 | 3,194,000 | 7,638,000 | -16,087,000 | 14,736,000 | 10,641,000 | 1,061,000 | -6,068,000 | 3,388,000 | 6,635,000 | -1,630,000 | 2,820,000 | -1,578,000 | 2,630,000 | 2,190,000 | 18,144 | -1,572,000 | -5,022,000 | 6,256,000 | 1,834,000 | 2,005,000 | 630,000 | -341,000 | -3,854,931 | 1,864,000 | 2,170,000 | 1,163,000 | -1,070,573 | 519,000 | -1,096,000 | 1,360,000 | -3,658,928 | -4,554,000 | -6,525,000 | 3,368,000 | -11,891,174 | -780,000 | -1,302,000 | -905,000 | -3,749,094 | 1,688,000 | -2,828,000 | -3,438,000 | -643,755 | 7,913,000 | -10,949,000 | -4,664,000 | 2,165,558 | 3,190,000 | 17,619,000 | 128,000 | -1,433,084 | -786,000 | |
operating lease liabilities | -397,000 | -652,000 | -578,000 | -562,000 | -563,000 | -652,000 | -791,000 | -785,000 | -812,000 | -1,406,000 | -1,069,000 | -1,084,000 | -1,145,000 | -1,143,000 | -1,401,000 | -1,273,000 | -2,161,000 | -1,227,000 | -2,250,000 | -1,115,000 | -1,478,000 | -1,482,000 | -1,445,000 | -1,467,000 | -1,465,000 | -1,523,000 | -1,433,000 | -1,399,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 3,998,000 | -350,000 | 19,000 | 1,989,000 | 948,000 | -152,000 | -243,000 | -1,443,000 | -63,000 | 73,000 | -571,000 | 370,000 | 96,000 | 1,089,000 | -1,624,000 | -200,000 | 7,401,000 | 233,000 | 59,000 | 298,000 | 774,000 | 1,288,000 | 797,000 | -248,000 | 135,000 | 1,364,000 | 898,000 | -1,227,000 | -494,000 | -475,000 | -352,000 | -1,014,000 | 2,337,000 | -581,000 | -769,000 | -1,000,000 | 58,000 | 57,000 | 61,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 18,239,000 | 20,114,000 | 4,217,000 | 5,681,000 | 24,234,000 | 7,470,000 | 82,401,000 | 6,011,000 | 12,074,000 | 70,311,000 | 119,248,000 | 46,865,000 | 4,320,000 | 140,627,000 | 18,141,000 | -29,038,000 | -73,365,000 | -2,831,000 | 15,505,000 | -24,927,000 | 1,929,000 | -8,456,000 | 16,569,000 | 17,162,000 | -5,351,000 | -14,249,000 | 12,355,000 | 12,787,000 | -760,000 | 3,818,000 | 4,666,000 | 13,273,000 | 16,803,000 | 3,180,000 | 24,115,000 | 1,410,000 | -2,124,000 | 19,402,000 | 10,303,000 | 2,564,000 | -631,000 | 12,869,000 | 5,727,000 | 270,000 | 2,475,000 | 3,703,000 | -9,234,000 | -2,899,988 | 7,161,000 | 5,913,000 | -1,515,000 | 1,903,000 | 2,402,000 | 1,401,000 | 3,666,200 | 3,254,000 | 10,003,000 | 1,373,000 | 6,736,573 | 1,111,000 | 13,400,000 | 10,274,000 | 2,443,282 | 19,466,000 | 24,835,000 | 25,575,000 | 10,061,173 | 13,760,000 | 15,837,000 | 11,335,000 | 18,637,949 | 8,696,000 | 10,187,000 | -1,557,000 | 3,206,670 | 9,610,000 | 9,871,000 | 10,230,000 | 9,924,330 | 11,214,000 | 6,326,000 | 3,326,000 | 6,284,361 | 10,266,000 | 14,900,000 | |
capital expenditures | -2,117,000 | -2,191,000 | -1,967,000 | -1,886,000 | -2,531,000 | -1,124,000 | -2,849,000 | -2,210,000 | -2,875,000 | -3,425,000 | -3,996,000 | -3,678,000 | -2,023,000 | -2,915,000 | -1,752,000 | -2,096,000 | -2,280,000 | -1,888,000 | -1,816,000 | -1,186,000 | -956,000 | -1,169,000 | -1,528,000 | -962,000 | -898,000 | -478,000 | -455,000 | -1,109,000 | -1,192,000 | -1,116,000 | -1,286,000 | -1,003,000 | -1,068,000 | -657,000 | -2,296,000 | -1,090,000 | -1,498,000 | -2,408,000 | -1,634,000 | -982,000 | -572,000 | -757,000 | -451,000 | -582,000 | -929,000 | -261,000 | -2,588,000 | -1,074,663 | -249,000 | -195,000 | -232,000 | -425,000 | -1,233,000 | -462,000 | -1,000,129 | -808,000 | -1,353,000 | -837,000 | -1,137,101 | -573,000 | -410,000 | -271,000 | -351,769 | -459,000 | -668,000 | -974,000 | -1,301,610 | -1,113,000 | -1,468,000 | -806,000 | -1,619,884 | -3,130,000 | -1,698,000 | -1,830,000 | 0 | 0 | 0 | 0 | 0 | 0 | -1,924,000 | -2,099,000 | -617,679 | -1,073,000 | 0 | |
free cash flows | 16,122,000 | 17,923,000 | 2,250,000 | 3,795,000 | 21,703,000 | 6,346,000 | 79,552,000 | 3,801,000 | 9,199,000 | 66,886,000 | 115,252,000 | 43,187,000 | 2,297,000 | 137,712,000 | 16,389,000 | -31,134,000 | -75,645,000 | -4,719,000 | 13,689,000 | -26,113,000 | 973,000 | -9,625,000 | 15,041,000 | 16,200,000 | -6,249,000 | -14,727,000 | 11,900,000 | 11,678,000 | -1,952,000 | 2,702,000 | 3,380,000 | 12,270,000 | 15,735,000 | 2,523,000 | 21,819,000 | 320,000 | -3,622,000 | 16,994,000 | 8,669,000 | 1,582,000 | -1,203,000 | 12,112,000 | 5,276,000 | -312,000 | 1,546,000 | 3,442,000 | -11,822,000 | -3,974,651 | 6,912,000 | 5,718,000 | -1,747,000 | 1,478,000 | 1,169,000 | 939,000 | 2,666,071 | 2,446,000 | 8,650,000 | 536,000 | 5,599,472 | 538,000 | 12,990,000 | 10,003,000 | 2,091,513 | 19,007,000 | 24,167,000 | 24,601,000 | 8,759,563 | 12,647,000 | 14,369,000 | 10,529,000 | 17,018,065 | 5,566,000 | 8,489,000 | -3,387,000 | 3,206,670 | 9,610,000 | 9,871,000 | 10,230,000 | 9,924,330 | 11,214,000 | 4,402,000 | 1,227,000 | 5,666,682 | 9,193,000 | 14,900,000 | |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related settlements | 0 | 182,000 | 26,000 | -136,000 | -2,000 | -123,000 | -2,000 | -24,000 | -53,000 | 277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -2,117,000 | -2,191,000 | -1,967,000 | -1,886,000 | -2,531,000 | -1,124,000 | -2,849,000 | -2,210,000 | -2,875,000 | -3,425,000 | -3,996,000 | -3,678,000 | -2,023,000 | -2,915,000 | -1,752,000 | -2,096,000 | -2,280,000 | -1,888,000 | -1,816,000 | -1,186,000 | -956,000 | -1,169,000 | -1,528,000 | -962,000 | -898,000 | -478,000 | -455,000 | -1,109,000 | -1,192,000 | -1,116,000 | -1,286,000 | -1,003,000 | -1,068,000 | -657,000 | -2,296,000 | -1,090,000 | -1,498,000 | -2,408,000 | -1,634,000 | -982,000 | -572,000 | -757,000 | -451,000 | -582,000 | -929,000 | -261,000 | -2,588,000 | -1,074,663 | -249,000 | -195,000 | -232,000 | -98,877 | -425,000 | -1,233,000 | -462,000 | -1,000,129 | -808,000 | -1,353,000 | -837,000 | -1,137,101 | -573,000 | -410,000 | -271,000 | -351,769 | -459,000 | -668,000 | -974,000 | -1,301,610 | -1,113,000 | -1,468,000 | -806,000 | -1,619,884 | -3,130,000 | -1,698,000 | -1,830,000 | -1,924,000 | -2,099,000 | -617,679 | -1,073,000 | |||||||
net cash from investing activities | -2,117,000 | -2,191,000 | -1,967,000 | -1,886,000 | -2,531,000 | -1,124,000 | -2,849,000 | -2,210,000 | -2,875,000 | -3,408,000 | -3,996,000 | -3,496,000 | -37,111,000 | -2,915,000 | -1,752,000 | -2,096,000 | -4,686,000 | -1,888,000 | -26,286,000 | -1,186,000 | -956,000 | -1,169,000 | -1,528,000 | -962,000 | -898,000 | -368,000 | -429,000 | -1,245,000 | -3,124,000 | -1,239,000 | -1,288,000 | -1,027,000 | -1,121,000 | -86,873,000 | -2,296,000 | -1,090,000 | -3,398,000 | -1,908,000 | -3,769,000 | -705,000 | -29,319,000 | 6,282,000 | -451,000 | -582,000 | 3,269,000 | -45,620,000 | -2,588,000 | -29,823,344 | -442,000 | -362,000 | 45,832,000 | 2,500,626 | -477,000 | -1,298,000 | -551,000 | -1,050,036 | -856,000 | -1,410,000 | -880,000 | -1,217,609 | -1,474,000 | -13,236,000 | -271,000 | -351,800 | -472,000 | -8,182,000 | -999,000 | 154,360 | -114,310,000 | -5,969,000 | -9,436,000 | -91,095 | -22,249,000 | -10,643,000 | -2,345,000 | -5,291,519 | -18,709,000 | -2,297,000 | -1,550,000 | -1,658,519 | -1,915,000 | -1,924,000 | -2,915,000 | 9,651,195 | -1,141,000 | |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loan | 0 | 0 | -50,000,000 | 0 | -50,001,000 | -437,000 | -438,000 | -71,376,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under senior secured asset-based revolving credit facility | 365,000 | 356,000 | 355,000 | 373,000 | 353,000 | 352,000 | 3,153,000 | 14,166,000 | 55,606,000 | 111,966,000 | 205,985,000 | 347,434,000 | 424,222,000 | 375,696,000 | 484,936,000 | 415,176,000 | 2,600,000 | 0 | 0 | 57,200,000 | 25,300,000 | 4,500,000 | 13,000,000 | 21,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on senior secured asset-based revolving credit facility | -365,000 | -356,000 | -355,000 | -373,000 | -353,000 | -352,000 | -3,153,000 | -14,166,000 | -55,606,000 | -142,966,000 | -241,385,000 | -357,834,000 | -356,622,000 | -451,496,000 | -451,438,000 | -372,874,000 | -2,600,000 | 0 | -6,000,000 | -59,200,000 | -17,300,000 | -7,500,000 | -16,500,000 | -18,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for shares withheld for taxes | 0 | -6,000 | 0 | -6,000 | -248,000 | -2,706,000 | -13,000 | -5,000 | -372,000 | -4,514,000 | 0 | 0 | -239,000 | -5,028,000 | 0 | 0 | -204,000 | -2,026,000 | -314,000 | -38,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | 0 | 0 | -4,411,000 | 0 | 0 | 0 | -6,579,000 | 0 | 0 | 0 | -135,000 | 0 | -17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock repurchase and retirement | -6,519,000 | 0 | 0 | -314,000 | -4,077,000 | -11,920,000 | -14,945,000 | -6,368,000 | -6,403,000 | -14,768,000 | -4,723,000 | -31,760,000 | -10,937,000 | 0 | -300,000 | -1,815,000 | -2,885,000 | -248 | 0 | 0 | -374,000 | -405 | 0 | -664,000 | -10,111,000 | -4,873,876 | -1,836,000 | -1,847,000 | -2,325,000 | -84,293 | -1,216,000 | -798,000 | -666,000 | -1,951,324 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -6,519,000 | -6,000 | -1,756,000 | -4,725,000 | -4,077,000 | -11,926,000 | -15,193,000 | -15,653,000 | -6,416,000 | -53,273,000 | -114,871,000 | -46,681,000 | 6,075,000 | -107,661,000 | -17,321,000 | 31,308,000 | 78,225,000 | -12,569,000 | 15,434,000 | 38,004,000 | -2,827,000 | 6,818,000 | -21,402,000 | -4,599,000 | -2,186,000 | -735,000 | -5,383,000 | -9,295,000 | -8,176,000 | -7,025,000 | -3,417,000 | -5,149,000 | -915,000 | 60,527,000 | -1,273,000 | -7,583,000 | -548,000 | -1,024,000 | 1,838,000 | -2,430,000 | 7,831,000 | -3,211,000 | -4,043,000 | 2,778,000 | -7,294,000 | 44,081,000 | 10,858,000 | 8,321,680 | -102,000 | -425,000 | -33,856,000 | -1,248,920 | -2,946,000 | -3,662,000 | -2,726,000 | -6,155,220 | -4,010,000 | -2,454,000 | -1,617,000 | -1,618,315 | -1,245,000 | -3,056,000 | -5,272,000 | -5,574,084 | -18,483,000 | -24,442,000 | -15,637,000 | -12,478,901 | 108,496,000 | -8,543,000 | -7,397,000 | -9,480,317 | 13,553,000 | 456,000 | 3,902,000 | 2,084,849 | 9,041,000 | -9,071,000 | -7,125,000 | -8,265,811 | -9,299,000 | -4,402,000 | -411,000 | -15,935,556 | -9,125,000 | -10,105,000 |
effect of exchange rate changes on cash | 3,000 | 22,000 | 2,000 | -6,000 | 10,000 | -1,000 | 0 | -10,000 | 3,000 | -2,000 | 20,000 | 3,000 | -14,000 | -3,000 | 8,000 | 19,000 | -4,000 | -34,000 | 9,000 | -20,000 | 1,000 | 20,000 | 14,000 | -48,000 | -23,000 | -13,000 | 5,000 | -5,000 | -11,000 | 34,000 | -7,000 | 8,000 | -19,000 | -6,000 | -12,000 | -35,000 | -19,000 | 4,000 | -11,000 | -29,000 | 67,000 | 3,573 | -79,000 | -116,000 | -19,000 | -61,179 | 145,000 | -181,000 | 174,000 | -117,573 | -92,000 | 12,000 | 25,000 | -75,812 | 148,000 | -113,000 | 5,000 | 48,606 | -45,000 | 239,000 | -25,000 | -201,328 | -121,000 | -38,000 | -43,000 | |||||||||||||||||||||
change in cash and cash equivalents | 9,606,000 | 17,939,000 | 496,000 | -936,000 | 17,612,000 | -5,580,000 | 64,359,000 | -11,852,000 | 2,793,000 | 13,628,000 | 382,000 | -3,313,000 | -26,716,000 | 30,041,000 | -929,000 | 172,000 | 194,000 | -17,285,000 | 4,639,000 | 11,888,000 | -1,846,000 | -2,788,000 | -6,365,000 | 11,567,000 | -8,426,000 | -15,372,000 | 6,544,000 | 2,267,000 | -12,046,000 | -4,494,000 | -62,000 | 7,084,000 | 14,772,000 | -23,171,000 | 20,535,000 | -7,229,000 | -6,077,000 | 16,478,000 | 8,353,000 | -577,000 | -22,131,000 | 15,905,000 | 1,214,000 | 2,470,000 | -1,561,000 | 2,135,000 | -897,000 | -24,398,079 | 6,538,000 | 5,010,000 | 10,442,000 | 5,630,657 | -1,375,000 | -2,739,000 | -1,702,000 | -3,656,629 | -1,704,000 | 6,151,000 | -1,099,000 | -3,005,000 | 4,736,000 | 466,000 | -7,550,000 | 8,914,000 | -2,464,696 | 7,825,000 | 1,287,000 | -5,541,000 | -1,497,000 | 1,555,000 | ||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net loss | -4,774,000 | 4,822,000 | -1,148,000 | -14,048,000 | -1,768,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -1,240,000 | 623,000 | -680,000 | -3,225,000 | -809,000 | 567,000 | -8,120,000 | -5,680,000 | -463,000 | -100,000 | -390,000 | -158,000 | -213,000 | -275,000 | -476,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity compensation | 766,000 | 870,000 | 1,318,000 | 1,698,000 | 870,000 | 2,259,000 | 1,198,000 | 1,166,000 | 1,433,000 | 2,205,000 | 1,775,000 | 2,187,000 | 1,491,000 | 2,114,000 | 1,601,000 | 1,637,000 | 1,771,000 | 2,137,000 | 1,349,000 | 1,340,000 | 1,064,000 | 2,072,000 | 927,000 | 879,000 | 982,000 | 1,004,000 | 531,000 | 1,211,000 | 981,000 | 914,000 | 469,000 | 997,000 | 1,068,000 | 1,278,000 | 737,000 | 765,000 | 847,000 | 1,119,000 | 648,000 | 687,000 | 557,000 | 840,000 | 376,000 | 416,000 | 90,000 | 452,000 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 81,633,000 | 0 | 0 | 17,094,000 | 0 | 0 | 3,604,000 | 0 | 0 | 1,036,000 | 0 | 0 | 1,600,000 | 0 | 0 | 1,032,000 | 0 | 0 | 16,019,000 | 0 | 0 | 25,537,000 | 0 | 0 | 20,630,000 | 0 | 0 | 2,453,000 | 0 | 0 | 4,995,000 | 0 | 0 | 8,055,000 | 0 | 0 | 10,463,000 | 0 | 0 | 10,648,000 | 0 | 0 | 10,957,000 | 0 | 8,569,000 | 0 | 0 | 10,173,000 | 0 | 0 | 9,066,000 | 0 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 17,939,000 | 496,000 | 80,697,000 | -5,580,000 | 64,359,000 | 5,242,000 | 13,628,000 | 382,000 | 291,000 | 30,041,000 | -929,000 | 1,208,000 | -17,285,000 | 4,639,000 | 13,488,000 | -2,788,000 | -6,365,000 | 12,599,000 | -15,372,000 | 6,544,000 | 18,286,000 | -4,494,000 | -62,000 | 32,621,000 | -23,171,000 | 20,535,000 | 13,401,000 | 16,478,000 | 8,353,000 | 1,876,000 | 15,905,000 | 1,214,000 | 7,465,000 | -1,561,000 | 2,135,000 | 7,158,000 | 6,538,000 | 5,010,000 | 20,905,000 | -1,375,000 | -2,739,000 | 8,946,000 | -1,704,000 | 6,151,000 | 9,858,000 | -3,005,000 | 13,305,000 | 466,000 | -7,550,000 | 19,087,000 | 7,825,000 | 1,287,000 | 3,525,000 | -1,497,000 | 1,555,000 | 3,856,000 | ||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -2,406,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on note payable | 0 | 0 | 0 | -2,426,000 | 0 | 0 | -1,000 | -2,425,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -78,000 | 0 | -67,000 | -3,092,000 | -1,525,000 | -108,000 | -568,000 | 0 | 0 | -192,000 | -148,000 | 95 | 0 | 0 | -506,000 | 0 | -44,000 | -98 | 0 | 525 | -2,436,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | 75,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -52,832 | -52,000 | -65,000 | -89,000 | -49,907 | -48,000 | -57,000 | -43,000 | -80,324 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments to noncontrolling shareholder | 0 | -185,000 | -103,000 | -321,000 | -544,000 | -223,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash (benefits) costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility | 14,486,000 | 125,965,000 | 148,016,000 | 118,138,000 | 85,553,000 | 107,274,000 | 15,100,000 | 6,000,000 | 1,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on revolving credit facility | -26,476,000 | -206,000,000 | -105,400,000 | -111,200,000 | -104,100,000 | -110,600,000 | 0 | 0 | 0 | 0 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds under senior secured asset-based revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 75,000 | 354,000 | 413,000 | 413,000 | 432,000 | 470,000 | 475,000 | 475,000 | 470,000 | 466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash gain on derivative liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible note cash payment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extinguishment fees | 0 | 0 | 0 | -578,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured asset-based revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 480,000 | 483,000 | -251,000 | -651,000 | -178,000 | 865,000 | -412,000 | 318,000 | 76,000 | -128,000 | 1,609,000 | 220,000 | -1,347,000 | -44,000 | 478,000 | 197,000 | 255,000 | 2,896,000 | -1,318,000 | 572,000 | -190,160 | 1,024,000 | 49,000 | 657,000 | 70,065 | 294,000 | 293,000 | 999,000 | -70,168 | -53,000 | -428,000 | 113,000 | -128,805 | 263,000 | -138,000 | 489,000 | 1,015,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loans | -7,500,000 | -7,374,000 | -6,250,000 | -1,250,000 | -1,250,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative liability | 0 | 0 | -1,581,000 | 3,571,000 | -16,436,000 | -362,000 | -2,147,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on revolving credit facility | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from allowances | 671,000 | 1,634,000 | 1,136,000 | 897,000 | 1,038,000 | 764,000 | 1,016,000 | 1,456,000 | 798,000 | 229,000 | 908,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on derivative liability | 14,165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related contingent consideration | 281,000 | 270,000 | 107,000 | 192,000 | 183,000 | 287,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncash costs, including loss on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction costs related to sale of business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | -504,000 | -6,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related settlements - mediscan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related settlements - medical staffing network | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing on senior credit facility | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment on senior credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on second lien term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing on second lien term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing on convertible note | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of capital lease obligations | -11,000 | -13,000 | -20,000 | -27,000 | -28,000 | -27,000 | -26,000 | -27,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment on term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | -157,000 | 681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payment to noncontrolling shareholder | -160,000 | -172,000 | -141,000 | -106,000 | -117,000 | -130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of stock for tax withholdings | -214,000 | 0 | -78,000 | -400,000 | -65,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative liability | 9,516,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment and modification of debt | 10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncash costs | 2,000 | 97,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of assets of medical staffing network, net of cash acquired | 448,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 91,000 | 257,000 | 32,000 | 432,000 | 308,920 | 215,000 | 132,000 | 427,000 | 222,715 | 256,000 | 281,000 | 111,000 | 343,805 | 146,000 | -149,000 | 238,000 | 178,795 | 211,000 | -303,000 | 171,000 | -95,000 | 263,711 | 203,000 | 0 | 484,000 | 293,626 | 0 | 480,000 | 785,000 | 437,368 | 0 | 150,000 | -128,000 | 593,840 | 144,000 | 37,000 | 402,000 | -198,700 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -7,484,000 | -3,182,000 | -782,000 | -52,584,323 | 914,000 | -1,457,000 | 1,158,000 | -9,533,497 | -17,600,000 | -14,504,000 | -584,000 | 531,849 | 1,786,000 | 1,573,000 | 207,000 | -6,003,863 | 916,000 | 1,178,000 | 1,135,000 | 398,308 | 968,000 | 2,292,000 | 3,036,000 | -161,336,613 | 6,171,000 | 6,371,000 | 5,850,000 | 7,267,509 | 7,049,000 | 5,461,000 | 4,802,000 | 7,511,389 | 122,000 | 4,433,000 | 4,570,000 | 4,885,386 | 4,982,000 | 1,249,000 | 3,636,000 | 5,570,695 | 5,134,000 | 6,803,000 | ||||||||||||||||||||||||||||||||||||||||||||
depreciation | 1,005,000 | 817,000 | 974,000 | 933,688 | 890,000 | 1,040,000 | 1,022,000 | 1,194,184 | 1,220,000 | 1,559,000 | 1,593,000 | 1,597,677 | 1,548,000 | 1,804,000 | 1,841,000 | 1,887,548 | 1,782,000 | 2,221,000 | 2,153,000 | 2,128,088 | 2,034,000 | 2,306,000 | 2,305,000 | 2,284,712 | 1,789,000 | 1,777,000 | 1,786,000 | 1,950,538 | 1,370,000 | 1,505,000 | 1,484,000 | 1,428,441 | 1,315,000 | 1,383,000 | 1,322,000 | 1,607,513 | 1,206,000 | 1,215,000 | 1,130,000 | 1,170,984 | 1,024,000 | 1,230,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization | 1,011,000 | 784,000 | 785,000 | 610,077 | 552,000 | 566,000 | 566,000 | 941,743 | 803,000 | 819,000 | 818,000 | 818,408 | 833,000 | 877,000 | 965,000 | 963,867 | 963,000 | 963,000 | 961,000 | 971,968 | 1,005,000 | 1,018,000 | 1,023,000 | 1,136,797 | 713,000 | 643,000 | 673,000 | 690,311 | 622,000 | 370,000 | 369,000 | 440,005 | 418,000 | 356,000 | 356,000 | 355,629 | 356,000 | 356,000 | 356,000 | 599,582 | 526,000 | 991,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 97,000 | 52,000 | 57,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of convertible note derivative liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of clinical trial services business | 45,286 | 71,000 | 73,000 | -4,158,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 206,000 | 617,000 | -556,000 | -612,000 | 5,308,000 | -5,636,000 | 30,000 | 58,000 | 464,000 | -620,000 | 183,000 | -124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of clinical trial services business segment, net of cash sold and transaction costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments on term loan | 0 | 0 | -23,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing on term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on asset-based revolving credit facility | -29,304,000 | -18,000,000 | -9,700,000 | -5,800,175 | 0 | 0 | -49,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under asset-based revolving credit facility | 22,200,000 | 10,305,000 | 20,600,000 | 14,200,175 | 0 | 0 | 49,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations and note payable | -26,000 | -28,000 | -42,000 | -102,000 | -124,000 | -225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of stock for restricted stock tax withholdings | -16,000 | 0 | 1,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business segment, net of cash sold and transaction costs | -48,681 | -193,000 | -167,000 | 46,064,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of assets of on assignment, inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liquidation of foreign cash investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of capital lease obligations and note payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment purchased through capital lease obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance premium financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 451,000 | 585,000 | 599,000 | 611,000 | 731,000 | 638,000 | 774,000 | 832,000 | 644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to the condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on modification of debt | -497 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncash charges | 472,000 | 481,000 | -683,168 | 240,000 | 239,000 | 227,000 | -636,246 | -1,097,000 | 838,000 | 715,000 | -835,551 | -229,000 | 789,000 | 765,000 | 432,000 | 339,000 | 237,000 | -110,858 | 149,000 | 65,000 | 57,000 | -145,445 | 48,000 | 43,000 | 265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used by) operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of mda holdings, inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligations and note payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on short term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred and other financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | -9,509,000 | -3,508,000 | -4,010,000 | -2,246,000 | -4,117,000 | -1,245,000 | -3,876,000 | -6,772,000 | -26,477,000 | -35,595,000 | -17,137,000 | -17,089,000 | -33,248,000 | -35,680,000 | -44,084,000 | -35,344,000 | -44,045,000 | -9,326,000 | -8,398,000 | -8,862,000 | -7,829,000 | -29,788,000 | -55,512,000 | -23,630,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
legal settlement charge | -2,122,608 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of akos limited | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 1,315,518 | 132,000 | -127 | 900,000 | 92,000 | 22,000 | 247,214 | 263,000 | 243,000 | 1,146,000 | 955,797 | 11,000 | 105,000 | 221,000 | 244,564 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of stock option exercises | 78,194 | 12,000 | -1,135 | 121,000 | 29,000 | 3,000 | -17,033 | 29,000 | 15,000 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of restricted cash | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt and note payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 2,500,000 | 1,500,000 | 4,650,000 | 2,850,000 | 11,075,000 | 1,500,000 | 1,000,000 | 127,000,000 | 25,448,000 | 38,369,000 | 34,026,000 | 59,192,000 | 37,389,000 | 48,876,000 | 66,720,000 | 19,575,000 | 0 | 2,175,000 | 70,888,695 | 250,000 | 24,760,000 | 54,810,000 | 9,540,000 | 14,500,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other acquisition related payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under our revolving credit facility | 0 | 2,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid rent, deposits, and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of mda holdings, inc., net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of assent consulting, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of akos limited, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of assets of metropolitan research associates, llc and metropolitan research staffing associates, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of stock for restricted tax withholdings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -2,693,000 | 370,000 | 210,000 | 4,044,000 | 3,066,000 | 450,000 | -1,271,000 | 967,000 | -728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and short-term cash investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and short-term cash investments at beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and short-term cash investments at end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, before tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in fair value of hedging transactions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in fair value of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense related to items of other comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid rent, deposits, and other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued legal settlement charge | -392 | 0 | 0 | -6,704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and short-term cash investments at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and short-term cash investments at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets subject to amortization: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
databases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-compete agreements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademark | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets not subject to amortization: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 121,000 | 68,000 | 26,000 | -1,558,378 | 128,000 | -198,000 | 664,000 | 681,000 | 945,479 | 301,000 | -196,000 | 609,000 | 462,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition related payments | -7,514,000 | -25,000 | -4,501,000 | -8,630,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -47,963 | 2,000 | 9,000 | 107,000 | -47,033 | -268,000 | -77,000 | -196,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operations | 18,637,949 | 8,696,000 | 10,187,000 | -1,557,000 | 3,112,983 | 9,609,000 | 9,849,000 | 10,098,000 | 9,444,959 | 11,319,000 | 6,715,000 | 3,380,000 | 8,404,384 | 10,266,000 | 14,901,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operations | 93,687 | 1,000 | 22,000 | 132,000 | 479,371 | -105,000 | -389,000 | -54,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other acquisitions and related payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | 47,963 | -2,000 | -9,000 | -107,000 | 47,033 | 268,000 | 77,000 | 196,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in net assets from discontinued operations | 9,646 | 0 | 34,000 | 199,000 | 308,839 | 194,000 | 80,000 | -250,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities of discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities of discontinued operations | -30 | 0 | 0 | -816,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncash items | -1,000 | -21,000 | -174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -3,000 | 20,000 | 7,000 | 626,000 | 291,000 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment purchased through financing agreements | 0 | 485,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | -8,945,000 | -515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable and other current assets | -2,947,000 | 5,857,000 | 609,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of assets of med-staff, inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and earnout payments related to discontinued businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable and other current assets | -14,043,000 | 491,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions of property and equipment | -2,579,000 | -2,295,000 | -1,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of assets of heritage professional education, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and earn out payments related to discontinued businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in exchange for employee services | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash charges | 222,000 | 152,000 | 548,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable and other current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and bad debt expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions and earnout payments | -68,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earn out payments related to discontinued business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities of discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable and other current liabilities | -339,000 | 578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activites of discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unearned compensation | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) income from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities and income taxes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of consulting business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in net assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of novapro assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
initial public offering costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred compensation | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from stock option exercises | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of income taxes | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid rent, deposits and other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquistions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in software development costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue from services | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share - basic and diluted |
