PAR Technology Corporation(NYSE:PAR)

PAR Technology Corporation, together with its subsidiaries, provides point-of-sale (POS) solutions to the restaurant and retail industries worldwide. The company operates in two segments, Restaurant/Retail and Government. The Restaurant/Retail segment offers POS technology solutions, including Brink...
Website: http://www.partech.com
Founded: 1968
Full Time Employees: 1,000
Sector: Technology
Industry: Software-Application
• 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 | 2026-03-31 | 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 | 2014-12-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues, net: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subscription service | 78,522,000 | 76,094,000 | 74,763,000 | 71,903,000 | 68,410,000 | 64,262,000 | 59,909,000 | 44,872,000 | 38,379,000 | 32,897,000 | 31,363,000 | 30,372,000 | 27,965,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
hardware | 29,254,000 | 27,808,000 | 29,895,000 | 26,864,000 | 21,843,000 | 26,048,000 | 22,650,000 | 20,116,000 | 18,226,000 | 24,400,000 | 25,824,000 | 26,390,000 | 26,777,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
professional service | 16,197,000 | 16,199,000 | 14,525,000 | 13,637,000 | 13,606,000 | 14,695,000 | 14,195,000 | 13,162,000 | 13,468,000 | 12,603,000 | 11,514,000 | 12,767,000 | 13,842,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 123,973,000 | 120,101,000 | 119,183,000 | 112,404,000 | 103,859,000 | 105,005,000 | 96,754,000 | 78,150,000 | 105,497,000 | 107,708,000 | 107,134,000 | 100,544,000 | 100,437,000 | 97,650,000 | 92,767,000 | 85,093,000 | 80,285,000 | 81,599,000 | 77,860,000 | |||||||||||||||||||||||||||||||||||||||||||||||
yoy | 19.37% | 14.38% | 23.18% | 43.83% | -1.55% | -2.51% | -9.69% | -22.27% | 5.04% | 10.30% | 15.49% | 18.16% | 25.10% | 19.67% | 19.15% | |||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 3.22% | 0.77% | 6.03% | 8.23% | -1.09% | 8.53% | 23.81% | -25.92% | -2.05% | 0.54% | 6.55% | 0.11% | 2.85% | 5.26% | 9.02% | 5.99% | -1.61% | 4.80% | ||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of sales | 69,472,000 | 70,624,000 | 69,968,000 | 61,412,000 | 55,517,000 | 59,998,000 | 53,723,000 | 46,122,000 | 76,934,000 | 81,307,000 | 78,948,000 | 80,014,000 | 77,244,000 | 71,499,000 | 71,359,000 | 63,972,000 | 59,672,000 | 62,995,000 | 59,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gross margin | 54,501,000 | 49,477,000 | 49,215,000 | 50,992,000 | 48,342,000 | 45,007,000 | 43,031,000 | 32,028,000 | 28,563,000 | 26,401,000 | 28,186,000 | 20,530,000 | 23,193,000 | 26,151,000 | 21,408,000 | 21,121,000 | 20,613,000 | 18,604,000 | 18,214,000 | 15,103,000 | 10,200,000 | 7,528,000 | 11,671,000 | 9,079,000 | 11,047,000 | 10,900,000 | 9,237,000 | 8,573,000 | 9,764,000 | 6,718,000 | 8,538,000 | 11,360,000 | 11,847,000 | 12,605,000 | 9,367,000 | 10,445,000 | 15,661,000 | 12,546,000 | 12,600,000 | 10,445,000 | 10,609,000 | 11,153,000 | 14,527,000 | 12,989,000 | 12,355,000 | 13,459,000 | 12,013,000 | 13,851,000 | 14,012,000 | 13,459,000 | 13,170,000 | 9,878,000 | 14,012,000 | 11,987,000 | 15,068,000 | 13,059,000 | 15,251,000 | 7,237,000 | 14,915,000 | 17,376,000 | 16,073,000 | 15,089,000 | 14,091,000 | |||
yoy | 12.74% | 9.93% | 14.37% | 59.21% | 69.25% | 70.47% | 52.67% | 56.01% | 23.15% | 0.96% | 31.66% | -2.80% | 12.52% | 40.57% | 17.54% | 39.85% | 102.09% | 147.13% | 56.06% | 66.35% | -7.67% | -30.94% | 26.35% | 5.90% | 13.14% | 62.25% | 8.19% | -24.53% | -17.58% | -46.70% | -8.85% | 8.76% | -24.35% | 0.47% | -25.66% | 0.00% | 47.62% | 12.97% | -28.10% | -18.32% | -9.73% | 7.94% | 8.12% | -11.83% | 0.00% | -8.79% | 40.22% | 0.00% | 12.28% | -12.60% | -24.36% | -8.12% | 65.63% | 1.03% | -24.84% | -5.11% | -52.04% | 5.85% | ||||||||
qoq | 10.15% | 0.53% | -3.48% | 5.48% | 7.41% | 4.59% | 34.35% | 12.13% | 8.19% | -6.33% | 37.29% | -11.48% | -11.31% | 22.16% | 1.36% | 2.46% | 10.80% | 2.14% | 20.60% | 48.07% | 35.49% | -35.50% | 28.55% | -17.81% | 1.35% | 18.00% | 7.75% | -12.20% | 45.34% | -21.32% | -24.84% | -4.11% | -6.01% | 34.57% | -10.32% | -33.31% | 24.83% | -0.43% | 20.63% | -1.55% | -23.23% | 11.84% | -8.20% | 12.04% | -13.27% | -1.15% | 4.11% | 2.19% | 33.33% | -29.50% | 16.89% | -20.45% | 15.38% | -14.37% | 110.74% | -51.48% | -14.16% | 8.11% | 6.52% | 7.08% | ||||||
gross margin % | 43.96% | 41.20% | 41.29% | 45.36% | 46.55% | 42.86% | 44.47% | 40.98% | 27.07% | 24.51% | 26.31% | 20.42% | 23.09% | 26.78% | 23.08% | 24.82% | 25.67% | 22.80% | 23.39% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and marketing | 12,285,000 | 12,377,000 | 12,478,000 | 12,274,000 | 11,782,000 | 10,471,000 | 10,500,000 | 9,811,000 | 10,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 30,696,000 | 30,001,000 | 31,725,000 | 31,697,000 | 29,284,000 | 31,002,000 | 27,352,000 | 25,369,000 | 25,608,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 21,975,000 | 21,794,000 | 19,276,000 | 20,934,000 | 19,767,000 | 17,432,000 | 17,821,000 | 16,237,000 | 15,768,000 | 14,493,000 | 14,660,000 | 14,888,000 | 14,315,000 | 14,858,000 | 12,843,000 | 10,101,000 | 10,841,000 | 10,005,000 | 10,122,000 | 8,643,000 | 5,809,000 | 5,639,000 | 4,210,000 | 4,538,000 | 4,865,000 | 4,139,000 | 3,448,000 | 2,725,000 | 3,060,000 | 3,330,000 | 2,992,000 | 3,222,000 | 2,868,000 | 4,293,000 | 2,668,000 | 2,793,000 | 3,569,000 | 3,160,000 | 2,866,000 | 2,793,000 | 2,762,000 | 2,156,000 | 4,420,000 | 4,345,000 | 3,730,000 | 3,706,000 | 3,864,000 | 3,991,000 | 3,309,000 | 3,706,000 | 4,140,000 | 3,750,000 | 3,309,000 | 3,089,000 | 3,549,000 | 2,207,000 | 3,730,000 | 3,720,000 | 4,140,000 | 4,469,000 | 4,826,000 | 4,321,000 | 3,445,000 | |||
amortization of identifiable intangible assets | 3,431,000 | 3,366,000 | 3,389,000 | 3,394,000 | 3,259,000 | 2,875,000 | 2,699,000 | 1,946,000 | 932,000 | 465,000 | 464,000 | 465,000 | 464,000 | 464,000 | 465,000 | 721,000 | 213,000 | 522,000 | 539,000 | 489,000 | 275,000 | 486,000 | 257,000 | 210,000 | 210,000 | 495,000 | 241,000 | 242,000 | 241,000 | 242,000 | 241,000 | 242,000 | 241,000 | 242,000 | 241,000 | 242,000 | 241,000 | 242,000 | 241,000 | 242,000 | 241,000 | 249,000 | 249,000 | 138,000 | 14,000 | 138,000 | 150,000 | 153,000 | 173,000 | 257,000 | 205,000 | 205,000 | 236,000 | 234,000 | 235,000 | 234,000 | ||||||||||
total operating expenses | 68,387,000 | 67,538,000 | 66,868,000 | 68,299,000 | 64,092,000 | 61,432,000 | 58,225,000 | 52,763,000 | 53,234,000 | 41,406,000 | 41,373,000 | 38,183,000 | 37,057,000 | 36,832,000 | 39,851,000 | 37,220,000 | 33,422,000 | 35,380,000 | 32,323,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating income | -13,886,000 | -18,061,000 | -17,653,000 | -17,307,000 | -15,750,000 | -16,425,000 | -15,194,000 | -20,735,000 | -24,671,000 | -15,005,000 | -13,187,000 | -17,653,000 | -13,864,000 | -10,681,000 | -18,443,000 | -16,099,000 | -12,809,000 | -16,776,000 | -14,109,000 | -16,975,000 | -6,021,000 | -11,775,000 | -998,000 | -5,718,000 | -5,455,000 | -2,386,250 | -3,991,000 | -3,453,000 | -2,101,000 | 605,000 | -669,000 | -6,250,250 | 2,025,000 | -27,688,000 | 662,000 | 1,193,000 | 1,018,000 | 752,000 | 872,000 | |||||||||||||||||||||||||||
yoy | -11.83% | 9.96% | 16.18% | -16.53% | -36.16% | 9.46% | 15.22% | 17.46% | 77.95% | 40.48% | -28.50% | 9.65% | 8.24% | -36.33% | 30.72% | -5.16% | 112.74% | 42.47% | 1313.73% | 196.87% | 10.38% | 393.45% | -74.99% | 65.60% | 159.64% | -623.91% | 98.92% | -3781.91% | -24.08% | |||||||||||||||||||||||||||||||||||||
qoq | -23.12% | 2.31% | 2.00% | 9.89% | -4.11% | 8.10% | -26.72% | -15.95% | 64.42% | 13.79% | -25.30% | 27.33% | 29.80% | -42.09% | 14.56% | 25.69% | -23.65% | 18.90% | -16.88% | 181.93% | -48.87% | 1079.86% | -82.55% | 4.82% | 128.60% | -40.21% | 15.58% | 64.35% | -190.43% | -408.65% | -107.31% | -4282.48% | -44.51% | 17.19% | 35.37% | -13.76% | ||||||||||||||||||||||||||||||
operating margin % | -11.20% | -15.04% | -14.81% | -15.40% | -15.16% | -15.64% | -15.70% | -26.53% | -23.39% | -13.93% | -12.31% | -17.56% | -13.80% | -10.94% | -19.88% | -18.92% | -15.95% | -20.56% | -18.12% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
other income | 827,000 | -310,000 | 664,000 | -91,000 | -610,000 | 306,000 | 95,000 | -430,000 | 186,000 | 455,000 | 49,000 | -210,000 | 1,634,000 | -38,000 | -210,000 | -65,000 | -10,000 | 133,000 | 233,000 | 255,000 | -34,000 | 436,000 | 233,000 | -366,000 | 573,000 | 309,000 | 23,000 | -157,000 | 28,000 | 124,000 | 97,000 | 278,000 | 141,000 | |||||||||||||||||||||||||||||||||
interest expense | -1,932,000 | -1,548,000 | -1,465,000 | -1,408,000 | -1,634,000 | -3,412,000 | -3,417,000 | -1,630,000 | -1,708,000 | -1,779,000 | -1,750,000 | -1,735,000 | -1,667,000 | -1,757,000 | -2,140,000 | -2,451,000 | -2,463,000 | -5,644,000 | -5,406,000 | -1,579,500 | -2,235,000 | -2,111,000 | -1,972,000 | -1,593,000 | -1,588,000 | -1,244,000 | -146,000 | -126,000 | -142,000 | -78,000 | -41,000 | -21,000 | -39,000 | -21,000 | -85,000 | -86,000 | -16,000 | -13,000 | -17,000 | -18,000 | -22,000 | -13,000 | -13,000 | -5,000 | -22,000 | -21,000 | -21,000 | -48,000 | -48,000 | -67,000 | -48,000 | -53,000 | -157,000 | -71,000 | -71,000 | |||||||||||
gain on extinguishment of debt | 380,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before income taxes | -14,611,000 | -19,919,000 | -18,454,000 | -20,096,000 | -23,266,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | -1,558,000 | -232,500 | -206,000 | -409,000 | -315,000 | -10,000 | -52,000 | -78,000 | -45,000 | -697,000 | -841,000 | -253,000 | -45,000 | -8,000 | -613,000 | -225,000 | 62,000 | 253,000 | -740,000 | -238,000 | -110,000 | -360,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | -16,169,000 | -20,894,000 | -18,177,000 | -21,040,000 | -24,547,000 | -25,293,000 | -20,664,000 | -23,587,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 197,000 | 4,236,000 | 832,000 | 77,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -16,169,000 | -20,894,000 | -18,177,000 | -21,040,000 | -24,350,000 | -21,057,000 | -19,832,000 | 54,190,000 | -18,288,000 | -18,629,000 | -15,516,000 | -19,702,000 | -15,905,000 | -13,481,000 | -21,340,000 | -18,848,000 | -15,650,000 | -25,639,000 | -31,933,000 | -9,956,000 | -8,271,000 | -12,965,000 | -3,711,000 | -8,976,000 | -10,910,000 | -5,831,000 | -5,902,000 | -1,109,000 | -2,729,000 | -6,163,000 | -16,704,000 | -1,323,000 | 68,000 | -5,293,000 | -1,517,000 | 74,000 | 1,447,000 | 1,175,000 | 518,000 | 74,000 | 15,000 | -109,000 | 101,000 | -385,000 | 440,000 | 57,000 | -989,000 | 245,000 | 1,354,000 | 57,000 | -384,000 | -3,613,000 | 1,354,000 | -521,000 | 2,465,000 | 710,000 | 1,202,000 | -17,848,000 | 404,000 | 1,154,000 | 538,000 | 849,000 | 582,000 | |||
yoy | -33.60% | -0.77% | -8.35% | -138.83% | 33.15% | 13.03% | 27.82% | -375.05% | 14.98% | 38.19% | -27.29% | 4.53% | 1.63% | -47.42% | -33.17% | 89.31% | 89.22% | 97.76% | 760.50% | 10.92% | -24.19% | 122.35% | -37.12% | 709.38% | 299.78% | -5.39% | -64.67% | -16.18% | -4113.24% | 16.44% | 1001.12% | -1887.84% | -95.30% | -550.47% | -392.86% | 0.00% | 9546.67% | -575.23% | -26.73% | -103.90% | -124.77% | 77.19% | -61.07% | -67.50% | 0.00% | 157.55% | -106.78% | 0.00% | -110.94% | -115.58% | -608.87% | 12.65% | -97.08% | 510.15% | -38.47% | 123.42% | -2202.24% | -30.58% | ||||||||
qoq | -22.61% | 14.95% | -13.61% | -13.59% | 15.64% | 6.18% | -136.60% | -396.31% | -1.83% | 20.06% | -21.25% | 23.87% | 17.98% | -36.83% | 13.22% | 20.43% | -38.96% | -19.71% | 220.74% | 20.37% | -36.21% | 249.37% | -58.66% | -17.73% | 87.10% | -1.20% | 432.19% | -59.36% | -55.72% | -63.10% | 1162.59% | -2045.59% | -101.28% | 248.91% | -2150.00% | -94.89% | 23.15% | 126.83% | 600.00% | 393.33% | -207.92% | -126.23% | 671.93% | -105.76% | -503.67% | -81.91% | 2275.44% | -114.84% | -89.37% | -366.84% | -359.88% | -121.14% | 247.18% | -40.93% | -106.73% | -4517.82% | -64.99% | 114.50% | -36.63% | 45.88% | ||||||
net income margin % | -13.04% | -17.40% | -15.25% | -18.72% | -23.45% | -20.05% | -20.50% | 69.34% | -17.34% | -17.30% | -14.48% | -19.60% | -15.84% | -13.81% | -23.00% | -22.15% | -19.49% | -31.42% | -41.01% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | -Infinity% | Infinity% | -Infinity% | NaN% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
net income per share | -0.62 | -0.67 | -0.56 | -0.72 | -0.58 | -0.49 | -0.79 | -0.7 | -0.58 | -0.97 | -1.23 | -0.39 | -0.38 | -0.28 | -1.04 | |||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -0.39 | -0.51 | -0.45 | -0.52 | -0.61 | -0.73 | -0.58 | -0.69 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.01 | 0.11 | 0.02 | 2.29 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total | -0.39 | -0.51 | -0.45 | -0.52 | -0.6 | -0.62 | -0.56 | 1.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | 40,997 | 40,473 | 40,582 | 40,520 | 40,174 | 34,155 | 35,865 | 34,015 | 29,516 | 27,552 | 27,472 | 27,357 | 27,344 | 27,152 | 27,110 | 26,982 | 26,970 | 25,088 | 25,998 | 25,484 | 21,929 | 19,014 | ||||||||||||||||||||||||||||||||||||||||||||
adjustment to contingent consideration liability | -600,000 | -1,700,000 | -2,300,000 | -5,200,000 | -1,030,000 | -2,310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance proceeds | -348,000 | -147,000 | -500,000 | -4,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -5,791,000 | -11,916,000 | -8,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -975,000 | 277,000 | -944,000 | -1,281,000 | -1,752,000 | -653,000 | -612,000 | 7,785,000 | -623,000 | -578,000 | -41,000 | -2,871,000 | 37,000 | 12,297,000 | -39,000 | -1,279,000 | 8,000 | -1,008,000 | 5,265,000 | -354,000 | 78,000 | 3,962,000 | -3,542,500 | -14,355,000 | 263,000 | 599,000 | ||||||||||||||||||||||||||||||||||||||||
other expense | -1,381,000 | -427,500 | -1,400,000 | -152,000 | -373,000 | -59,000 | -201,000 | -179,000 | -257,000 | -368,000 | -232,750 | -539,000 | -312,500 | -486,000 | -139,000 | -625,000 | -374,000 | -66,000 | -70,000 | -248,000 | -70,000 | -229,000 | -78,000 | |||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before benefit from income taxes | -17,784,250 | -20,011,000 | -22,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract | 35,424,000 | 37,808,000 | 38,433,000 | 31,015,000 | 31,853,000 | 26,673,000 | 24,414,000 | 20,922,000 | 21,439,000 | 18,777,000 | 18,039,000 | 17,826,000 | 17,883,000 | 18,393,000 | 17,500,000 | 18,058,000 | 17,323,000 | 17,279,000 | 15,539,000 | 15,985,000 | 15,122,000 | 15,856,000 | 17,436,000 | 17,744,000 | 16,141,000 | 17,236,000 | 14,915,000 | 19,410,000 | 14,316,000 | 16,270,000 | 23,115,000 | 19,410,000 | 21,517,000 | 20,132,000 | 21,561,000 | 23,836,000 | 18,168,000 | 21,945,000 | 23,699,000 | 22,167,000 | 21,992,000 | 21,945,000 | 26,738,000 | 20,526,000 | 21,992,000 | 25,929,000 | 20,044,000 | 20,105,000 | 15,756,000 | 16,258,000 | 16,822,000 | 16,663,000 | 16,053,000 | 16,268,000 | 17,629,000 | |||||||||||
costs of sales: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before benefit from income taxes | -26,073,000 | -22,768,000 | -31,970,000 | -11,686,000 | -3,719,000 | -7,968,000 | -16,175,000 | -3,432,000 | -5,980,000 | -5,071,000 | -984,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 19,839,250 | 26,249,000 | 25,630,000 | 27,478,000 | 25,910,000 | 26,543,000 | 26,398,000 | 22,368,000 | 24,853,000 | 21,662,000 | 22,946,000 | 14,537,000 | 14,208,000 | 10,512,000 | 10,049,000 | 11,427,000 | 9,852,000 | 9,539,000 | 9,059,000 | 8,564,000 | 9,396,000 | 7,967,000 | 9,020,000 | 8,600,000 | 10,590,000 | 9,054,000 | 7,058,000 | 9,610,000 | 8,169,000 | 8,672,000 | 7,058,000 | 7,542,000 | 7,599,000 | 9,253,000 | 9,064,000 | 8,616,000 | 9,494,000 | 9,263,000 | 9,610,000 | 9,410,000 | 9,494,000 | 10,205,000 | 11,632,000 | 9,410,000 | 9,291,000 | 10,143,000 | 6,470,000 | 9,239,000 | 10,157,000 | 9,908,000 | 11,478,000 | 9,995,000 | 9,781,000 | 9,540,000 | ||||||||||||
income before provision for income taxes | -12,548,250 | -15,310,000 | -19,293,000 | -15,590,000 | -13,802,250 | -20,762,000 | -18,807,000 | -15,640,000 | -22,253,000 | -8,232,000 | -2,677,000 | -6,317,500 | 2,000,000 | -27,912,000 | 642,000 | 1,264,000 | 958,000 | 959,000 | 942,000 | |||||||||||||||||||||||||||||||||||||||||||||||
product | 21,205,000 | 31,343,000 | 28,390,000 | 25,073,000 | 32,228,000 | 30,291,000 | 23,939,000 | 18,556,000 | 21,791,000 | 20,470,000 | 12,333,000 | 18,634,000 | 20,180,000 | 15,904,000 | 14,728,000 | 15,517,000 | 16,129,000 | 15,451,000 | 20,883,000 | 26,324,000 | 24,532,000 | 20,706,000 | 21,444,000 | 37,206,000 | 30,986,000 | 25,757,000 | 21,444,000 | 22,084,000 | 21,483,000 | 25,802,000 | 21,686,000 | 22,673,000 | 22,257,000 | 18,592,000 | 22,001,000 | 22,340,000 | 22,257,000 | 23,916,000 | 27,872,000 | 22,340,000 | 20,142,000 | 20,170,000 | 19,268,000 | 24,856,000 | 23,990,000 | 22,884,000 | 29,209,000 | 27,850,000 | 23,084,000 | 21,251,000 | ||||||||||||||||
service | 26,637,500 | 37,010,000 | 35,781,000 | 33,773,000 | 30,594,000 | 29,530,000 | 27,185,000 | 18,028,000 | 18,332,000 | 16,877,000 | 15,300,000 | 18,775,000 | 15,464,000 | 13,937,000 | 13,534,000 | 14,043,000 | 14,667,000 | 13,475,000 | 13,944,000 | 13,196,000 | 13,773,000 | 13,317,000 | 11,804,000 | 14,343,000 | 12,942,000 | 12,620,000 | 11,804,000 | 11,704,000 | 11,007,000 | 15,929,000 | 14,102,000 | 14,697,000 | 15,314,000 | 14,250,000 | 15,498,000 | 16,720,000 | 15,314,000 | 16,020,000 | 18,031,000 | 16,720,000 | 16,014,000 | 15,379,000 | 16,154,000 | 19,152,000 | 18,037,000 | 16,141,000 | 18,563,000 | 17,268,000 | 16,862,000 | 19,239,000 | ||||||||||||||||
net revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net revenues: - sum | 68,950,000 | 54,467,000 | 58,516,000 | 54,847,000 | 45,691,000 | 54,732,000 | 33,577,250 | 45,380,000 | 44,247,000 | 44,682,000 | 38,648,500 | 46,362,000 | 52,571,000 | 55,661,000 | 44,266,000 | 48,938,000 | 52,658,000 | 65,865,000 | 60,198,000 | 61,492,000 | 52,658,000 | 55,305,000 | 52,622,000 | 63,292,000 | 59,624,000 | 55,538,000 | 59,516,000 | 56,541,000 | 59,666,000 | 61,052,000 | 59,516,000 | 66,674,000 | 66,429,000 | 61,052,000 | 62,085,000 | 55,593,000 | 58,285,000 | 55,847,000 | 56,214,000 | 58,119,000 | ||||||||||||||||||||||||||
costs of sales: - sum | 53,847,000 | 44,267,000 | 50,988,000 | 43,176,000 | 36,612,000 | 43,685,000 | 26,683,750 | 36,143,000 | 35,674,000 | 34,918,000 | 30,712,250 | 37,824,000 | 41,211,000 | 43,814,000 | 34,209,750 | 39,571,000 | 42,213,000 | 50,204,000 | 47,652,000 | 48,892,000 | 42,213,000 | 44,696,000 | 41,469,000 | 48,765,000 | 46,635,000 | 43,183,000 | 46,057,000 | 44,528,000 | 45,815,000 | 47,040,000 | 46,057,000 | 53,504,000 | 56,551,000 | 47,040,000 | 50,098,000 | 40,525,000 | 42,468,000 | 44,513,000 | 51,048,000 | 40,932,000 | 47,059,000 | 45,098,000 | 41,125,000 | 44,028,000 | ||||||||||||||||||||||
operating expenses: - sum | 32,078,000 | 16,221,000 | 19,303,000 | 12,669,000 | 14,797,000 | 16,502,000 | 9,279,750 | 13,228,000 | 12,026,000 | 11,865,000 | 8,848,250 | 11,200,000 | 12,484,000 | 11,709,000 | 9,456,500 | 11,963,000 | 10,093,000 | 13,420,000 | 11,571,000 | 11,779,000 | 10,093,000 | 10,545,000 | 9,786,000 | 13,922,000 | 13,658,000 | 12,346,000 | 13,200,000 | 13,127,000 | 13,601,000 | 12,857,000 | 13,200,000 | 14,345,000 | 15,696,000 | 12,857,000 | 12,530,000 | 13,845,000 | 8,850,000 | 13,226,000 | 34,925,000 | 14,253,000 | 16,183,000 | 15,055,000 | 14,337,000 | 13,219,000 | ||||||||||||||||||||||
other expense – net | -341,000 | -51,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense – net | -4,937,000 | -2,160,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 18,250 | 18,244 | 17,941 | 16,223 | 16,300 | 16,290 | 16,044 | 16,041 | 16,071 | 16,330 | 15,948 | 15,949 | 15,976 | 15,615 | 15,781 | 15,675 | 15,770 | 15,615 | 15,646 | 15,562 | 15,577 | 15,584 | 15,596 | 15,501 | 15,405 | 15,171 | 15,499 | 15,240 | 15,131 | 15,171 | 15,154 | 15,115 | 15,131 | 15,098 | 15,083 | 15,000 | 15,031 | 14,996 | 14,924 | 14,822 | 14,879 | 14,800 | 14,702 | |||||||||||||||||||||||
diluted | 18,250 | 18,244 | 17,941 | 16,223 | 16,300 | 16,290 | 16,044 | 16,041 | 16,071 | 16,330 | 16,286 | 15,949 | 15,976 | 15,670 | 15,978 | 15,738 | 15,822 | 15,670 | 15,723 | 15,666 | 15,635 | 15,671 | 15,596 | 15,501 | 15,446 | 15,340 | 15,499 | 15,273 | 15,207 | 15,340 | 15,154 | 15,115 | 15,207 | 15,098 | 15,162 | 15,000 | 15,118 | 14,996 | 15,058 | 15,008 | 15,048 | 15,031 | 14,958 | |||||||||||||||||||||||
other (expense) | -301,250 | -401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | 40,997 | 40,473 | 40,582 | 40,520 | 40,174 | 34,155 | 35,865 | 34,015 | 29,516 | 27,552 | 27,472 | 27,357 | 27,344 | 27,152 | 27,110 | 26,982 | 26,970 | 25,088 | 25,998 | 25,484 | 21,929 | 19,014 | ||||||||||||||||||||||||||||||||||||||||||||
basic | 18,250 | 18,244 | 17,941 | 16,223 | 16,300 | 16,290 | 16,044 | 16,041 | 16,071 | 16,330 | 15,948 | 15,949 | 15,976 | 15,615 | 15,781 | 15,675 | 15,770 | 15,615 | 15,646 | 15,562 | 15,577 | 15,584 | 15,596 | 15,501 | 15,405 | 15,171 | 15,499 | 15,240 | 15,131 | 15,171 | 15,154 | 15,115 | 15,131 | 15,098 | 15,083 | 15,000 | 15,031 | 14,996 | 14,924 | 14,822 | 14,879 | 14,800 | 14,702 | |||||||||||||||||||||||
diluted | 18,250 | 18,244 | 17,941 | 16,223 | 16,300 | 16,290 | 16,044 | 16,041 | 16,071 | 16,330 | 16,286 | 15,949 | 15,976 | 15,670 | 15,978 | 15,738 | 15,822 | 15,670 | 15,723 | 15,666 | 15,635 | 15,671 | 15,596 | 15,501 | 15,446 | 15,340 | 15,499 | 15,273 | 15,207 | 15,340 | 15,154 | 15,115 | 15,207 | 15,098 | 15,162 | 15,000 | 15,118 | 14,996 | 15,058 | 15,008 | 15,048 | 15,031 | 14,958 | |||||||||||||||||||||||
basic loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income from continuing operations | -912,000 | -2,662,000 | -1,124,000 | 138,000 | -2,520,000 | -2,596,000 | 352,000 | 2,241,000 | 975,000 | 821,000 | 352,000 | 64,000 | 1,367,000 | 9,000 | 259,000 | -226,750 | 1,155,000 | 259,000 | -1,175,000 | 458,750 | 1,155,000 | -543,000 | 1,223,000 | |||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit from income taxes | -947,250 | -2,349,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -4,489,750 | -16,704,000 | -1,323,000 | 68,000 | -5,334,000 | -1,517,000 | 0.01 | 1,264,000 | 1,869,000 | 518,000 | 100,000 | 15,000 | 668,000 | 445,000 | 248,000 | 245,000 | 1,304,000 | 248,000 | -369,000 | 457,000 | 1,304,000 | -511,000 | 1,035,000 | |||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -182,999.99 | 183,000 | -0.01 | 0.09 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -384,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provision for income taxes | -1,586,000 | 146,000 | -1,664,000 | -2,705,000 | 145,000 | 1,961,000 | 2,710,000 | 771,000 | 145,000 | 23,000 | 1,281,000 | -144,000 | 1,366,000 | 501,000 | -1,222,000 | 552,750 | 1,366,000 | -930,000 | 1,775,000 | |||||||||||||||||||||||||||||||||||||||||||||||
benefits (provision) for income taxes | -81,750 | 1,188,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 3,000 | -32,000 | 101,000 | -12,000 | 3,000 | 29,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss on) income from discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on discontinued operations | -694,000 | -26,000 | -777,000 | -5,000 | -191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | -0.05 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition amortization | 31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before benefit from income taxes | 510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(provision for) or benefit from income taxes | -409,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.01 | -0.02 | -0.27 | 0.08 | -1.19 | 0.03 | 0.08 | 0.04 | 0.06 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.01 | -0.02 | -0.27 | 0.08 | -1.19 | 0.03 | 0.08 | 0.04 | 0.06 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income net | 152,000 | 255,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit for income taxes | 145,000 | 501,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | 300,000 | -253,000 | 220,000 | 853,000 | 1,797,000 | -62,000 | 419,000 | -1,588,000 | -798,000 | 10,064,000 | -110,000 | -420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating loss from continuing operations | -1,114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before benefit for income taxes | -1,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -989,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income on discontinued operations | 50,000 | -191,000 | -15,000 | -23,000 | 50,000 | -10,000 | 1,430,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | 20,843,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.01 | -0.02 | -0.27 | 0.08 | -1.19 | 0.03 | 0.08 | 0.04 | 0.06 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.01 | -0.02 | -0.27 | 0.08 | -1.19 | 0.03 | 0.08 | 0.04 | 0.06 | 0.04 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2014-12-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 77,232,000 | 79,565,000 | 92,465,000 | 85,122,000 | 91,652,000 | 108,117,000 | 105,804,000 | 114,928,000 | 50,780,000 | 37,369,000 | 43,136,000 | 44,162,000 | 48,659,000 | 70,328,000 | 89,504,000 | 150,600,000 | 163,207,000 | 188,419,000 | 200,293,000 | 85,218,000 | 173,122,000 | 180,686,000 | 55,755,000 | 58,775,000 | 60,089,000 | 28,036,000 | 46,947,000 | 58,661,000 | 4,142,000 | 3,485,000 | 5,817,000 | 8,678,000 | 5,762,000 | 6,600,000 | 1,173,000 | 3,282,000 | 5,470,000 | 9,055,000 | 2,883,000 | 5,374,000 | 5,770,000 | 8,024,000 | 2,057,000 | 5,136,000 | 5,968,000 | 10,167,000 | 10,269,000 | 12,953,000 | 10,296,000 | 10,015,000 | 10,102,000 | 9,587,000 | 14,121,000 | 19,475,000 | 18,206,000 | 16,895,000 | 14,708,000 | 7,742,000 | 3,351,000 | 3,688,000 | 4,349,000 | 6,781,000 | 4,088,000 | 3,943,000 | 5,522,000 | 3,907,000 |
cash held on behalf of customers | 13,552,000 | 14,120,000 | 14,428,000 | 17,670,000 | 18,059,000 | 13,428,000 | 15,266,000 | 12,804,000 | 12,558,000 | 10,170,000 | 8,758,000 | 9,024,000 | 7,421,000 | 7,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investments | 575,000 | 579,000 | 541,000 | 567,000 | 531,000 | 524,000 | 12,578,000 | 27,527,000 | 21,730,000 | 37,194,000 | 36,717,000 | 41,225,000 | 40,753,000 | 40,290,000 | 40,015,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable – net | 87,882,000 | 81,706,000 | 70,546,000 | 72,332,000 | 70,008,000 | 59,726,000 | 60,298,000 | 50,203,000 | 69,958,000 | 63,382,000 | 66,441,000 | 62,894,000 | 66,494,000 | 54,845,000 | 60,673,000 | 54,571,000 | 48,902,000 | 45,248,000 | 38,706,000 | 42,980,000 | 40,106,000 | 38,236,000 | 42,819,000 | 28,563,000 | 25,886,000 | |||||||||||||||||||||||||||||||||||||||||
inventories | 30,927,000 | 27,436,000 | 25,437,000 | 27,434,000 | 23,217,000 | 21,861,000 | 23,915,000 | 25,526,000 | 25,054,000 | 23,594,000 | 24,193,000 | 26,512,000 | 32,454,000 | 37,594,000 | 39,707,000 | 42,042,000 | 40,930,000 | 35,078,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 29,801,000 | 29,525,000 | 23,635,000 | 16,166,000 | 16,430,000 | 14,390,000 | 14,743,000 | 9,427,000 | 14,205,000 | 8,890,000 | 9,516,000 | 8,963,000 | 11,090,000 | 8,572,000 | 9,185,000 | 7,914,000 | 11,379,000 | 9,532,000 | 13,111,000 | 16,592,000 | 7,970,000 | 3,625,000 | 3,438,000 | 4,167,000 | 7,191,000 | 4,427,000 | 5,185,000 | 6,657,000 | 5,099,000 | 3,251,000 | 4,486,000 | 4,179,000 | 5,311,000 | 4,209,000 | 4,048,000 | 4,246,000 | 4,350,000 | 4,027,000 | 5,188,000 | 4,559,000 | 3,582,000 | 3,808,000 | 2,660,000 | 4,352,000 | 5,225,000 | 4,597,000 | 4,239,000 | 3,249,000 | 3,278,000 | 3,418,000 | 3,723,000 | 3,455,000 | 3,492,000 | 3,236,000 | 3,958,000 | 3,138,000 | 3,125,000 | 3,088,000 | 3,095,000 | 3,775,000 | 4,016,000 | 3,067,000 | 3,664,000 | 4,645,000 | 3,865,000 | 3,235,000 |
total current assets | 239,969,000 | 232,931,000 | 227,052,000 | 219,291,000 | 219,897,000 | 218,046,000 | 232,604,000 | 246,797,000 | 194,285,000 | 180,599,000 | 188,761,000 | 192,780,000 | 206,871,000 | 223,949,000 | 233,256,000 | 261,229,000 | 270,087,000 | 283,007,000 | 296,294,000 | 177,005,000 | 245,094,000 | 248,929,000 | 126,412,000 | 127,170,000 | 133,438,000 | 93,563,000 | 103,126,000 | 114,114,000 | 61,191,000 | 55,692,000 | 62,699,000 | 73,023,000 | 69,378,000 | 62,632,000 | 60,473,000 | 70,180,000 | 73,117,000 | 82,024,000 | 82,016,000 | 76,065,000 | 72,583,000 | 69,602,000 | 84,862,000 | 74,474,000 | 76,492,000 | 76,643,000 | 76,766,000 | 74,910,000 | 75,146,000 | 72,333,000 | 79,977,000 | 84,272,000 | 84,864,000 | 90,638,000 | 84,452,000 | 86,142,000 | 82,273,000 | 77,010,000 | 82,958,000 | 90,377,000 | 95,425,000 | 97,943,000 | 98,250,000 | 90,792,000 | 91,510,000 | 92,916,000 |
property, plant and equipment – net | 12,770,000 | 13,286,000 | 13,566,000 | 13,323,000 | 13,872,000 | 14,107,000 | 14,865,000 | 14,452,000 | 15,356,000 | 15,755,000 | 16,110,000 | 14,974,000 | 13,238,000 | 12,836,000 | 13,067,000 | 13,429,000 | 13,831,000 | 14,006,000 | 13,627,000 | 13,856,000 | 13,810,000 | 13,503,000 | 14,052,000 | 14,736,000 | 13,641,000 | 13,169,000 | 11,933,000 | 11,877,000 | 11,015,000 | 9,999,000 | ||||||||||||||||||||||||||||||||||||
goodwill | 897,110,000 | 898,035,000 | 898,453,000 | 906,361,000 | 890,493,000 | 887,459,000 | 803,084,000 | 623,875,000 | 619,632,000 | 489,654,000 | 487,073,000 | 487,647,000 | 487,083,000 | 486,762,000 | 485,121,000 | 457,433,000 | 457,433,000 | 457,306,000 | 459,195,000 | 458,773,000 | 41,214,000 | 41,214,000 | 41,214,000 | 41,214,000 | 41,386,000 | 41,386,000 | 13,418,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 11,051,000 | 17,167,000 | 17,167,000 | 17,167,000 | 14,157,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 6,852,000 | 27,146,000 | 26,954,000 | 26,762,000 | 26,642,000 | 26,827,000 | 26,635,000 |
intangible assets – net | 219,711,000 | 203,370,000 | 216,985,000 | 229,445,000 | 234,057,000 | 237,333,000 | 226,051,000 | 148,292,000 | 157,713,000 | 94,852,000 | 96,562,000 | 101,635,000 | 106,204,000 | 116,242,000 | 110,483,000 | 114,579,000 | 123,057,000 | 130,726,000 | 32,652,000 | 33,121,000 | 34,247,000 | 34,305,000 | 33,103,000 | 13,895,000 | 8,555,000 | 11,176,000 | 12,567,000 | 12,504,000 | 12,418,000 | 12,366,000 | ||||||||||||||||||||||||||||||||||||
lease right-of-use assets | 9,121,000 | 8,176,000 | 8,769,000 | 7,332,000 | 7,719,000 | 8,221,000 | 7,651,000 | 4,740,000 | 3,627,000 | 4,083,000 | 4,303,000 | 3,996,000 | 3,638,000 | 4,061,000 | 2,736,000 | 3,478,000 | 3,935,000 | 4,348,000 | 4,138,000 | 4,779,000 | 2,423,000 | 2,569,000 | 2,351,000 | 2,445,000 | 2,729,000 | 3,017,000 | 2,999,000 | |||||||||||||||||||||||||||||||||||||||
other assets | 12,464,000 | 13,346,000 | 12,549,000 | 15,988,000 | 15,511,000 | 15,561,000 | 15,019,000 | 17,689,000 | 18,300,000 | 17,663,000 | 16,400,000 | 15,450,000 | 15,268,000 | 16,028,000 | 14,550,000 | 13,423,000 | 12,233,000 | 11,016,000 | 9,877,000 | 12,386,000 | 3,665,000 | 4,060,000 | 3,767,000 | 4,249,000 | 4,274,000 | 4,347,000 | 4,395,000 | 4,388,000 | 4,764,000 | 4,504,000 | 4,546,000 | 4,590,000 | 4,391,000 | 4,307,000 | 3,842,000 | 3,833,000 | 3,861,000 | 3,785,000 | 3,806,000 | 3,792,000 | 3,780,000 | 3,687,000 | 3,641,000 | 3,676,000 | 3,158,000 | 3,043,000 | 2,893,000 | 2,896,000 | 2,832,000 | 2,675,000 | 2,614,000 | 2,861,000 | 2,605,000 | 2,391,000 | 2,392,000 | 2,330,000 | 2,338,000 | 2,147,000 | 2,074,000 | 2,227,000 | 2,196,000 | 2,124,000 | 2,010,000 | 1,836,000 | 1,896,000 | 1,775,000 |
total assets | 1,391,145,000 | 1,369,144,000 | 1,377,374,000 | 1,391,740,000 | 1,381,549,000 | 1,380,727,000 | 1,299,274,000 | 1,056,684,000 | 1,008,913,000 | 802,606,000 | 809,209,000 | 816,482,000 | 832,302,000 | 854,858,000 | 864,741,000 | 859,113,000 | 871,696,000 | 888,149,000 | 906,392,000 | 797,675,000 | 338,675,000 | 343,749,000 | 221,801,000 | 222,886,000 | 228,982,000 | 189,612,000 | 152,569,000 | 155,072,000 | 105,048,000 | 94,681,000 | 102,796,000 | 127,215,000 | 122,140,000 | 114,624,000 | 114,733,000 | 123,207,000 | 125,538,000 | 124,511,000 | 124,960,000 | 119,103,000 | 118,616,000 | 115,312,000 | 128,071,000 | 135,481,000 | 136,947,000 | 137,297,000 | 137,170,000 | 120,748,000 | 120,705,000 | 117,508,000 | 112,977,000 | 117,582,000 | 117,951,000 | 123,765,000 | 121,976,000 | 123,003,000 | 119,382,000 | 115,943,000 | 119,080,000 | 125,860,000 | 143,512,000 | 144,285,000 | 143,335,000 | 135,003,000 | 136,461,000 | 136,103,000 |
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 2,869,000 | 19,954,000 | 19,920,000 | 20,000,000 | 13,638,000 | 13,589,000 | 180,000 | 358,000 | 533,000 | 705,000 | 695,000 | 685,000 | 676,000 | 666,000 | 657,000 | 647,000 | 639,000 | 630,000 | 204,000 | 183,000 | 199,000 | 195,000 | 195,000 | 191,000 | 189,000 | 187,000 | 170,000 | 2,156,000 | 2,130,000 | 2,103,000 | 2,075,000 | 3,176,000 | 3,174,000 | 3,173,000 | 3,171,000 | 169,000 | 153,000 | 166,000 | 164,000 | 161,000 | 161,000 | 159,000 | 157,000 | 599,000 | 1,045,000 | 1,494,000 | 1,977,000 | 1,865,000 | 1,788,000 | 1,711,000 | 1,635,000 | 1,558,000 | 1,481,000 | 1,404,000 | ||||||||||||
accounts payable | 36,821,000 | 39,332,000 | 31,967,000 | 38,617,000 | 32,222,000 | 34,784,000 | 35,186,000 | 30,682,000 | 39,832,000 | 29,808,000 | 27,229,000 | 27,156,000 | 28,209,000 | 23,283,000 | 24,601,000 | 26,091,000 | 22,623,000 | 20,845,000 | 23,846,000 | 21,822,000 | 18,886,000 | 12,791,000 | 16,372,000 | 15,699,000 | 16,603,000 | 16,385,000 | 8,929,000 | 10,434,000 | 14,794,000 | 12,644,000 | 12,879,000 | 21,072,000 | 17,537,000 | 14,332,000 | 9,448,000 | 14,163,000 | 17,460,000 | 16,687,000 | 19,269,000 | 16,531,000 | 15,256,000 | 11,729,000 | 16,656,000 | 15,422,000 | 16,103,000 | 19,676,000 | 18,797,000 | 17,735,000 | 17,937,000 | 17,200,000 | 12,425,000 | 16,735,000 | 16,393,000 | 21,216,000 | 17,164,000 | 19,000,000 | 16,517,000 | 15,773,000 | 14,211,000 | 17,923,000 | 16,960,000 | 19,902,000 | 23,652,000 | 15,130,000 | 13,900,000 | 12,942,000 |
accrued salaries and benefits | 16,260,000 | 25,186,000 | 20,825,000 | 18,450,000 | 12,101,000 | 22,487,000 | 17,959,000 | 13,954,000 | 14,264,000 | 19,141,000 | 15,652,000 | 15,366,000 | 11,285,000 | 18,936,000 | 17,848,000 | 14,344,000 | 12,718,000 | 17,265,000 | 14,841,000 | 16,225,000 | 10,620,000 | 13,190,000 | 9,730,000 | 7,538,000 | 6,495,000 | 7,769,000 | 7,419,000 | 5,700,000 | 5,145,000 | 5,940,000 | 6,022,000 | 6,153,000 | 5,396,000 | 6,275,000 | 5,911,000 | 6,411,000 | 5,297,000 | 5,470,000 | 5,761,000 | 5,864,000 | 5,285,000 | 5,727,000 | 5,830,000 | 6,376,000 | 5,509,000 | 6,429,000 | 6,421,000 | 5,962,000 | 5,344,000 | 6,663,000 | 6,404,000 | 5,746,000 | 6,544,000 | 6,397,000 | 6,628,000 | 6,392,000 | 6,217,000 | 7,002,000 | 7,676,000 | 8,325,000 | 6,978,000 | 9,055,000 | 8,609,000 | 8,292,000 | 7,658,000 | 7,607,000 |
accrued expenses | 10,838,000 | 12,380,000 | 10,786,000 | 7,732,000 | 11,490,000 | 13,938,000 | 8,309,000 | 4,047,000 | 11,153,000 | 10,443,000 | 10,578,000 | 6,002,000 | 7,598,000 | 6,531,000 | 5,190,000 | 3,308,000 | 3,943,000 | 5,042,000 | 3,887,000 | 5,172,000 | 3,930,000 | 2,606,000 | 2,549,000 | 2,523,000 | 2,893,000 | 3,176,000 | 3,095,000 | 2,257,000 | 2,223,000 | 2,113,000 | 3,782,000 | 2,775,000 | 3,784,000 | 3,926,000 | 3,820,000 | 4,752,000 | 4,492,000 | 4,682,000 | 5,056,000 | 5,217,000 | 6,910,000 | 6,705,000 | 5,615,000 | 6,150,000 | 5,536,000 | 6,578,000 | 3,926,000 | 3,711,000 | 3,180,000 | 2,701,000 | 2,176,000 | 2,746,000 | 2,542,000 | 4,467,000 | 3,792,000 | 2,211,000 | 2,017,000 | 2,609,000 | 2,746,000 | 2,847,000 | 2,734,000 | 2,843,000 | 3,133,000 | 2,710,000 | 5,020,000 | 3,868,000 |
customers payable | 13,552,000 | 14,120,000 | 14,428,000 | 17,670,000 | 18,059,000 | 13,428,000 | 15,266,000 | 12,804,000 | 12,558,000 | 10,170,000 | 8,758,000 | 9,024,000 | 7,421,000 | 7,205,000 | 3,985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities – current portion | 1,903,000 | 1,899,000 | 2,081,000 | 2,037,000 | 2,222,000 | 2,256,000 | 2,178,000 | 1,288,000 | 1,201,000 | 1,366,000 | 1,327,000 | 1,011,000 | 1,190,000 | 1,307,000 | 1,262,000 | 1,668,000 | 2,153,000 | 2,266,000 | 1,698,000 | 1,865,000 | 1,133,000 | 1,200,000 | ||||||||||||||||||||||||||||||||||||||||||||
customer deposits and deferred service revenue | 31,888,000 | 27,867,000 | 33,859,000 | 24,432,000 | 31,410,000 | 24,944,000 | 30,444,000 | 14,294,000 | 14,710,000 | 9,304,000 | 10,066,000 | 11,353,000 | 9,099,000 | 10,562,000 | 12,693,000 | 13,755,000 | 16,367,000 | 14,394,000 | 15,498,000 | 14,584,000 | 9,895,000 | 9,506,000 | 11,067,000 | 9,625,000 | 9,732,000 | 12,084,000 | 10,823,000 | 10,736,000 | 11,540,000 | 9,851,000 | 10,235,000 | 11,236,000 | 11,275,000 | 12,909,000 | 12,496,000 | 14,513,000 | 17,807,000 | 19,814,000 | 11,895,000 | 11,732,000 | 11,478,000 | |||||||||||||||||||||||||
total current liabilities | 114,131,000 | 140,738,000 | 133,866,000 | 128,938,000 | 107,504,000 | 111,837,000 | 109,342,000 | 79,102,000 | 93,718,000 | 80,232,000 | 87,248,000 | 83,501,000 | 64,802,000 | 67,824,000 | 65,759,000 | 61,555,000 | 58,337,000 | 60,517,000 | 60,465,000 | 60,353,000 | 45,140,000 | 39,959,000 | 41,507,000 | 37,327,000 | 38,362,000 | 42,104,000 | 31,959,000 | 30,333,000 | 51,381,000 | 40,917,000 | 42,687,000 | 50,260,000 | 42,141,000 | 38,587,000 | 33,320,000 | 41,030,000 | 46,245,000 | 46,840,000 | 46,951,000 | 41,642,000 | 41,339,000 | 37,803,000 | 51,582,000 | 55,026,000 | 56,648,000 | 56,371,000 | 53,903,000 | 44,249,000 | 43,891,000 | 40,156,000 | 35,821,000 | 40,910,000 | 41,602,000 | 46,688,000 | 41,384,000 | 43,921,000 | 39,520,000 | 38,565,000 | 43,566,000 | 50,603,000 | 50,587,000 | 52,057,000 | 52,136,000 | 44,240,000 | 46,059,000 | 46,201,000 |
lease liabilities – net of current portion | 7,367,000 | 6,435,000 | 6,833,000 | 5,423,000 | 5,608,000 | 6,053,000 | 5,559,000 | 3,540,000 | 2,519,000 | 2,819,000 | 3,075,000 | 3,080,000 | 2,551,000 | 1,717,000 | 2,059,000 | 2,116,000 | 2,824,000 | 3,322,000 | 1,410,000 | 1,462,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred service revenue – noncurrent | 1,762,000 | 1,841,000 | 1,924,000 | 1,259,000 | 1,454,000 | 1,529,000 | 1,733,000 | 2,876,000 | 3,296,000 | 4,204,000 | 4,329,000 | 4,359,000 | 6,245,000 | 5,125,000 | 5,888,000 | 6,327,000 | 6,463,000 | 7,597,000 | 6,799,000 | 5,234,000 | 2,838,000 | 3,082,000 | ||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 421,685,000 | 374,070,000 | 373,513,000 | 372,848,000 | 392,270,000 | 368,355,000 | 466,735,000 | 378,672,000 | 378,155,000 | 377,647,000 | 377,148,000 | 376,657,000 | 389,714,000 | 389,192,000 | 388,680,000 | 388,176,000 | 387,681,000 | 305,845,000 | 302,336,000 | 279,087,000 | 106,851,000 | 105,844,000 | 104,867,000 | 103,849,000 | 101,916,000 | 62,414,000 | 60,137,000 | 59,255,000 | 31,000 | 101,000 | 133,000 | 185,000 | 233,000 | 283,000 | 331,000 | 379,000 | 426,000 | 476,000 | 521,000 | 566,000 | 612,000 | 2,528,000 | 2,548,000 | 2,566,000 | 7,183,000 | 833,000 | 876,000 | 918,000 | 960,000 | 1,004,000 | 1,043,000 | 1,084,000 | 1,114,000 | 1,173,000 | 1,211,000 | 1,249,000 | 1,252,000 | 1,772,000 | 2,258,000 | 2,744,000 | 3,228,000 | 3,638,000 | 4,046,000 | 4,455,000 | ||
other long-term liabilities | 19,773,000 | 20,910,000 | 23,189,000 | 24,130,000 | 22,718,000 | 21,243,000 | 23,198,000 | 4,173,000 | 4,825,000 | 4,639,000 | 4,669,000 | 6,669,000 | 9,112,000 | 14,655,000 | 19,611,000 | 5,496,000 | 5,629,000 | 7,405,000 | 9,287,000 | 13,118,000 | 4,584,000 | 4,997,000 | 5,706,000 | 7,928,000 | 7,068,000 | 7,310,000 | 3,903,000 | 3,201,000 | 3,198,000 | 3,411,000 | 3,392,000 | 3,380,000 | 6,559,000 | 6,866,000 | 7,797,000 | 7,764,000 | 7,705,000 | 7,712,000 | 8,802,000 | 8,759,000 | 8,701,000 | 8,883,000 | 8,711,000 | 8,765,000 | 8,739,000 | 8,847,000 | 3,724,000 | 3,705,000 | 3,672,000 | 3,714,000 | 3,592,000 | 3,460,000 | 3,429,000 | 3,030,000 | 3,184,000 | 3,101,000 | 3,093,000 | 2,837,000 | 2,686,000 | 2,870,000 | 2,811,000 | 2,725,000 | 2,551,000 | 2,315,000 | 2,386,000 | 2,212,000 |
total liabilities | 564,718,000 | 543,994,000 | 539,325,000 | 532,598,000 | 529,554,000 | 509,017,000 | 606,567,000 | 468,363,000 | 482,513,000 | 469,541,000 | 476,469,000 | 474,266,000 | 472,424,000 | 479,664,000 | 481,655,000 | 463,613,000 | 460,226,000 | 383,804,000 | 381,711,000 | 361,114,000 | 160,823,000 | 155,344,000 | 155,026,000 | 154,276,000 | 152,686,000 | 116,765,000 | 102,013,000 | 99,285,000 | 61,563,000 | 48,735,000 | 50,751,000 | 58,524,000 | 52,482,000 | 45,638,000 | 41,350,000 | 49,077,000 | 54,281,000 | 54,931,000 | 56,179,000 | 50,877,000 | 50,561,000 | 47,252,000 | 60,905,000 | 66,319,000 | 67,935,000 | 67,784,000 | 64,810,000 | 48,787,000 | 48,439,000 | 44,788,000 | 40,373,000 | 45,763,000 | 46,178,000 | 50,943,000 | 45,786,000 | |||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.02 par value, 1,000,000 shares authorized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 848,000 | 836,000 | 835,000 | 835,000 | 833,000 | 798,000 | 749,000 | 705,000 | 703,000 | 584,000 | 574,000 | 572,000 | 572,000 | 570,000 | 569,000 | 565,000 | 565,000 | 562,000 | 560,000 | 540,000 | 462,000 | 459,000 | 386,000 | 386,000 | 386,000 | 367,000 | 362,000 | 360,000 | 357,000 | 357,000 | 357,000 | 357,000 | 354,000 | 354,000 | 354,000 | 352,000 | 350,000 | 350,000 | 350,000 | 350,000 | 346,000 | 347,000 | 345,000 | 345,000 | 345,000 | 346,000 | 345,000 | 347,000 | 347,000 | 344,000 | 344,000 | 344,000 | 341,000 | 341,000 | ||||||||||||
additional paid-in capital | 1,245,562,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -380,573,000 | -364,404,000 | -343,510,000 | -325,333,000 | -304,293,000 | -279,943,000 | -258,886,000 | -239,054,000 | -293,244,000 | -274,956,000 | -256,327,000 | -240,811,000 | -221,109,000 | -205,204,000 | -191,723,000 | -170,383,000 | -151,535,000 | -122,505,000 | -96,866,000 | -64,933,000 | -54,977,000 | -46,706,000 | -33,741,000 | -30,030,000 | -21,054,000 | |||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -10,518,000 | -8,429,000 | -7,909,000 | -16,697,000 | -20,951,000 | -118,000 | -3,908,000 | -3,653,000 | -939,000 | -1,507,000 | -2,924,000 | -1,407,000 | -1,365,000 | -4,204,000 | -3,353,000 | -3,192,000 | -3,704,000 | -3,992,000 | -3,883,000 | -4,238,000 | -3,936,000 | -5,059,000 | -5,009,000 | -5,167,000 | -5,368,000 | -4,489,000 | -4,132,000 | -4,263,000 | -4,253,000 | -3,915,000 | -3,632,000 | -3,007,000 | -3,430,000 | -3,575,000 | -3,338,000 | -3,453,000 | -3,494,000 | -3,076,000 | -2,928,000 | -2,900,000 | -2,778,000 | -2,311,000 | -1,594,000 | -1,571,000 | -1,316,000 | -281,000 | -624,000 | -529,000 | -539,000 | -403,000 | -553,000 | -421,000 | -104,000 | -235,000 | -232,000 | -51,000 | -201,000 | -120,000 | -613,000 | -668,000 | -663,000 | -515,000 | -449,000 | |||
treasury stock | -28,892,000 | -28,892,000 | -28,892,000 | -28,892,000 | -28,864,000 | -21,849,000 | -21,849,000 | -21,828,000 | -21,616,000 | -16,778,000 | -16,836,000 | -16,776,000 | -16,571,000 | -14,093,000 | -13,656,000 | -13,393,000 | -12,996,000 | -10,945,000 | -9,916,000 | -9,458,000 | -8,961,000 | -4,987,000 | -4,583,000 | -4,277,000 | -4,469,000 | -6,380,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,836,000 | -5,834,000 | -5,834,000 | -5,834,000 | -5,834,000 | -5,832,000 | -5,832,000 | -5,832,000 | -5,832,000 | -5,832,000 | -5,832,000 | -5,832,000 | -5,832,000 | -5,509,000 | -5,509,000 | -5,509,000 |
total shareholders’ equity | 826,427,000 | 825,150,000 | 838,049,000 | 859,142,000 | 851,995,000 | 871,710,000 | 692,707,000 | 588,321,000 | 526,400,000 | 333,065,000 | 332,740,000 | 342,216,000 | 359,878,000 | 375,194,000 | 383,086,000 | 395,500,000 | 411,470,000 | 524,681,000 | 436,561,000 | 177,852,000 | 188,405,000 | 66,775,000 | 68,610,000 | 76,296,000 | 72,847,000 | 50,556,000 | 55,787,000 | 43,485,000 | 45,946,000 | 52,045,000 | 68,691,000 | 69,658,000 | 68,986,000 | 73,383,000 | 74,130,000 | 71,257,000 | 69,580,000 | 68,781,000 | 68,226,000 | 68,055,000 | 68,060,000 | 67,166,000 | 69,162,000 | 69,012,000 | 69,513,000 | 72,360,000 | 71,961,000 | 72,266,000 | 72,720,000 | 72,604,000 | 75,169,000 | 72,367,000 | 71,576,000 | 70,615,000 | 87,856,000 | 86,759,000 | 85,420,000 | 84,810,000 | 83,970,000 | 83,235,000 | ||||||
total liabilities and shareholders’ equity | 1,391,145,000 | 1,369,144,000 | 1,377,374,000 | 1,391,740,000 | 1,381,549,000 | 1,380,727,000 | 1,299,274,000 | 1,056,684,000 | 1,008,913,000 | 802,606,000 | 809,209,000 | 816,482,000 | 832,302,000 | 854,858,000 | 864,741,000 | 859,113,000 | 871,696,000 | 906,392,000 | 797,675,000 | 338,675,000 | 343,749,000 | 221,801,000 | 222,886,000 | 228,982,000 | 189,612,000 | 152,569,000 | 155,072,000 | 105,048,000 | 94,681,000 | 102,796,000 | 127,215,000 | 122,140,000 | 114,624,000 | 114,733,000 | 123,207,000 | 125,538,000 | 124,511,000 | 124,960,000 | 119,103,000 | 118,616,000 | 115,312,000 | 128,071,000 | 135,481,000 | 136,947,000 | 137,297,000 | 137,170,000 | 120,748,000 | 120,705,000 | 117,508,000 | 112,977,000 | 119,382,000 | 115,943,000 | 119,080,000 | 125,860,000 | 143,512,000 | 144,285,000 | 143,335,000 | 135,003,000 | 136,461,000 | 136,103,000 | ||||||
preferred stock, .02 par value, 1,000,000 shares authorized, none outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid in capital | 1,226,039,000 | 1,217,525,000 | 1,209,634,000 | 1,201,016,000 | 1,085,473,000 | 972,811,000 | 852,406,000 | 844,210,000 | 625,154,000 | 606,836,000 | 602,155,000 | 598,393,000 | 595,286,000 | 592,100,000 | 582,064,000 | 578,628,000 | 640,937,000 | 634,895,000 | 514,295,000 | 245,566,000 | 243,575,000 | 109,772,000 | 107,540,000 | 106,600,000 | ||||||||||||||||||||||||||||||||||||||||||
equity consideration payable | 108,182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 2,898,000 | 324,000 | 29,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | 6,382,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent assets of discontinued operations | 839,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities of discontinued operations | 2,033,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .02 par value, 1,000,000 shares authorized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 59,960,000 | 49,978,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment | 12,961,000 | 13,709,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 111,097,000 | 118,763,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities, net of current portion | 2,868,000 | 2,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 2,031,000 | 2,550,000 | 2,600,000 | 3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 504,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 888,149,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories – net | 33,988,000 | 29,947,000 | 25,296,000 | 21,638,000 | 27,113,000 | 25,992,000 | 23,339,000 | 19,081,000 | 20,433,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities - current portion | 1,132,000 | 1,295,000 | 2,000,000 | 1,182,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities - net of current portion | 1,300,000 | 1,235,000 | 805,000 | 1,021,000 | 1,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred service revenue – non current | 1,646,000 | 3,937,000 | 4,535,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable-net | 41,774,000 | 29,311,000 | 26,219,000 | 27,150,000 | 33,418,000 | 35,911,000 | 30,077,000 | 28,392,000 | 33,807,000 | 34,241,000 | 30,705,000 | 32,848,000 | 29,462,000 | 33,972,000 | 29,530,000 | 29,344,000 | 34,467,000 | 32,383,000 | 31,445,000 | 31,272,000 | 31,333,000 | 34,152,000 | 30,688,000 | 26,023,000 | 29,965,000 | 28,137,000 | 29,890,000 | 26,323,000 | 31,336,000 | 27,274,000 | 30,680,000 | 36,781,000 | 37,154,000 | 41,346,000 | 43,517,000 | 42,951,000 | 40,496,000 | 42,373,000 | 46,107,000 | |||||||||||||||||||||||||||
inventories-net | 19,326,000 | 22,639,000 | 22,737,000 | 24,345,000 | 26,748,000 | 22,394,000 | 21,746,000 | 26,716,000 | 28,845,000 | 24,800,000 | 26,237,000 | 29,785,000 | 25,392,000 | 22,376,000 | 21,499,000 | 25,090,000 | 24,936,000 | 27,227,000 | 25,922,000 | 25,518,000 | 22,425,000 | 22,844,000 | 24,465,000 | 25,299,000 | 28,236,000 | 25,835,000 | 26,172,000 | 25,469,000 | 23,469,000 | 25,925,000 | 25,260,000 | 29,769,000 | 35,245,000 | 39,044,000 | 38,707,000 | 41,052,000 | 34,532,000 | 33,104,000 | 32,867,000 | |||||||||||||||||||||||||||
property, plant and equipment - net | 14,351,000 | 12,575,000 | 10,755,000 | 9,854,000 | 9,042,000 | 7,035,000 | 5,751,000 | 6,055,000 | 5,724,000 | 5,716,000 | 5,788,000 | 6,353,000 | 6,070,000 | 6,137,000 | 6,034,000 | 5,935,000 | 5,719,000 | 5,494,000 | 5,507,000 | 5,570,000 | 5,588,000 | 5,857,000 | 6,099,000 | 6,119,000 | 5,453,000 | 5,259,000 | 5,500,000 | 5,646,000 | 5,759,000 | 5,796,000 | 5,936,000 | 6,017,000 | 6,231,000 | 6,332,000 | ||||||||||||||||||||||||||||||||
intangible assets - net | 32,948,000 | 10,859,000 | 12,070,000 | 11,886,000 | 11,411,000 | 10,966,000 | 11,298,000 | 11,102,000 | 11,053,000 | 10,898,000 | 10,720,000 | 22,863,000 | 22,825,000 | 22,952,000 | 23,084,000 | 15,664,000 | 15,601,000 | 15,071,000 | 14,069,000 | 12,881,000 | 12,316,000 | 11,747,000 | 16,779,000 | 16,444,000 | 16,048,000 | 15,888,000 | 15,794,000 | 14,229,000 | 12,784,000 | 10,389,000 | 9,347,000 | 8,491,000 | 8,794,000 | 7,243,000 | ||||||||||||||||||||||||||||||||
borrowings on line of credit | 7,819,000 | 950,000 | 1,000,000 | 4,795,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liability current portion | 2,060,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue – noncurrent | 3,916,000 | 4,148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital in excess of par value | 94,372,000 | 64,832,000 | 63,806,000 | 50,529,000 | 50,251,000 | 49,849,000 | 49,508,000 | 48,530,000 | 48,349,000 | 48,176,000 | 47,354,000 | 46,392,000 | 46,203,000 | 46,161,000 | 45,977,000 | 45,856,000 | 45,753,000 | 45,276,000 | 45,066,000 | 44,994,000 | 44,854,000 | 44,633,000 | 44,466,000 | 44,157,000 | 43,635,000 | 43,628,000 | 43,431,000 | 43,313,000 | 43,661,000 | 43,547,000 | 43,413,000 | 43,176,000 | 42,990,000 | 42,828,000 | 42,625,000 | 42,315,000 | 42,264,000 | 42,134,000 | 41,737,000 | 41,600,000 | 41,382,000 | |||||||||||||||||||||||||
(accumulated deficit) retained earnings | -10,144,000 | -4,313,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset held for sale | 3,350,000 | 2,477,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings of line of credit | 16,139,000 | 6,965,000 | 5,841,000 | 3,950,000 | 1,450,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability held for sale | 511,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 3,323,000 | 3,697,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities - current portion | 1,206,000 | 1,540,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities - net of current portion | 2,153,000 | 2,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred service revenue | 4,343,000 | 4,807,000 | 4,407,000 | 4,641,000 | 4,783,000 | 3,649,000 | 10,639,000 | 11,089,000 | 16,175,000 | 18,635,000 | 12,695,000 | 14,433,000 | 15,921,000 | 16,285,000 | 12,170,000 | 13,713,000 | 14,636,000 | 14,789,000 | 12,522,000 | 12,880,000 | 14,912,000 | 12,933,000 | 10,412,000 | 14,209,000 | 15,687,000 | 16,050,000 | 16,260,000 | 13,701,000 | 14,613,000 | 16,298,000 | 16,598,000 | |||||||||||||||||||||||||||||||||||
retained earnings | 1,589,000 | 2,698,000 | 5,427,000 | 11,590,000 | 28,294,000 | 29,617,000 | 29,549,000 | 34,264,000 | 35,598,000 | 33,804,000 | 32,357,000 | 31,182,000 | 30,663,000 | 30,589,000 | 30,574,000 | 29,692,000 | 31,181,000 | 31,080,000 | 31,465,000 | 33,499,000 | 33,608,000 | 34,127,000 | 35,116,000 | 34,871,000 | 34,431,000 | 34,374,000 | 34,758,000 | 38,371,000 | 37,017,000 | 37,538,000 | 35,073,000 | 34,363,000 | 33,161,000 | 51,009,000 | 50,605,000 | 49,451,000 | 48,913,000 | 48,064,000 | 47,482,000 | |||||||||||||||||||||||||||
deferred income taxes | 14,170,000 | 13,887,000 | 17,002,000 | 16,403,000 | 17,056,000 | 7,767,000 | 6,424,000 | 6,689,000 | 6,810,000 | 6,741,000 | 5,014,000 | 5,583,000 | 5,689,000 | 4,512,000 | 5,034,000 | 4,694,000 | 4,496,000 | 3,747,000 | 14,367,000 | 12,877,000 | 12,451,000 | 11,037,000 | 9,503,000 | 9,907,000 | 8,897,000 | 10,240,000 | 9,925,000 | 10,136,000 | 6,358,000 | 5,719,000 | 5,242,000 | 5,664,000 | 6,238,000 | 6,362,000 | ||||||||||||||||||||||||||||||||
assets held for sale | 901,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable | 3,794,000 | 3,510,000 | 4,406,000 | 4,366,000 | 3,387,000 | 3,320,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 144,000 | 261,000 | 482,000 | 223,000 | 73,000 | 463,000 | 152,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets of discontinued operations | 462,000 | 462,000 | 3,182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 279,000 | 323,000 | 373,000 | 321,000 | 475,000 | 185,000 | 288,000 | 547,000 | 93,000 | 140,000 | 138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities of discontinued operations | 5,000 | 142,000 | 280,000 | 441,000 | 389,000 | 104,000 | 141,000 | 104,000 | 101,000 | 389,000 | 925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term note receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under line of credit | 3,438,000 | 3,276,000 | 1,227,000 | 5,000,000 | 5,982,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits | 180,000 | 300,000 | 4,078,000 | 6,143,000 | 2,345,000 | 1,173,000 | 751,000 | 992,000 | 1,071,000 | 939,000 | 886,000 | 885,000 | 1,380,000 | 763,000 | 714,000 | 651,000 | 1,137,000 | 1,247,000 | 956,000 | 1,227,000 | 2,286,000 | 906,000 | 1,237,000 | 1,702,000 | 1,782,000 | |||||||||||||||||||||||||||||||||||||||||
assets classified as held for sale | 20,697,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities associated with assets held for sale | 6,256,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refund | 434,000 | 256,000 | 80,000 | 37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .02 par value, 1,000,000 shares authorized, none issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders equity | 71,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders equity | 117,582,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow receivable | 828,000 | 828,000 | 956,000 | 1,147,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
17,043,128 and 17,038,405 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,335,441 and 15,330,718 outstanding | 341,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 71,773,000 | 72,822,000 | 76,190,000 | 74,707,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 117,951,000 | 123,765,000 | 121,976,000 | 123,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
17,061,171 and 16,863,868 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,353,484 and 15,156,584 outstanding | 341,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments | 250,000 | 1,744,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .02 par value, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1,000,000 shares authorized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
29,000,000 shares authorized; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,917,368 and 16,863,868 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,210,084 and 15,156,584 outstanding | 338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds | 37,000 | 379,000 | 312,000 | 152,000 | 1,253,000 | 1,512,000 | 408,000 | 438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,863,868 and 16,746,618 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,156,584 and 15,039,334 outstanding | 337,000 | 337,000 | 337,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under lines of credit | 1,500,000 | 3,000,000 | 4,850,000 | 500,000 | 700,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,756,768 and 16,746,618 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,049,484 and 15,039,334 outstanding | 335,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,746,618 and 16,449,695 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,039,334 and 14,796,940 outstanding | 335,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,741,368 and 16,449,695 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,034,084 and 14,796,940 outstanding | 335,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,603,721 and 16,449,695 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14,950,966 and 14,796,940 outstanding | 332,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,522,321 and 16,449,695 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14,869,566 and 14,796,940 outstanding | 330,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16,449,695 and 16,189,718 shares issued; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14,796,940 and 14,536,963 outstanding | 329,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2014-12-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -16,169,000 | -24,350,000 | -18,288,000 | -18,629,000 | -15,516,000 | -19,702,000 | -15,905,000 | -13,481,000 | -21,340,000 | -18,848,000 | -15,650,000 | -25,639,000 | -31,933,000 | -9,956,000 | -8,271,000 | -12,965,000 | -3,711,000 | -8,976,000 | -10,910,000 | -5,831,000 | -5,902,000 | 882,000 | -1,489,000 | 101,000 | -385,000 | -519,000 | -989,000 | ||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 0 | 0 | 0 | -197,000 | -4,236,000 | -832,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 12,012,000 | 12,250,000 | 12,471,000 | 12,415,000 | 11,882,000 | 11,205,000 | 10,575,000 | 8,901,000 | 7,226,000 | 7,001,000 | 6,665,000 | 6,882,000 | 6,933,000 | 6,470,000 | 6,768,000 | 6,457,000 | 6,400,000 | 6,352,000 | 6,199,000 | 1,139,000 | 870,000 | 831,000 | 830,000 | 825,000 | 749,000 | 712,000 | 544,000 | 6,074,000 | 905,000 | 919,000 | 825,000 | 576,000 | 670,000 | 692,000 | 710,000 | 863,000 | 800,000 | 847,000 | 849,000 | ||||||||||||||||||||||||||
accretion of debt in interest expense | 598,000 | 591,000 | 584,000 | 579,000 | 588,000 | 677,000 | 730,000 | 517,000 | 508,000 | 611,000 | 541,000 | 531,000 | 522,000 | 512,000 | 504,000 | 495,000 | 486,000 | 2,118,000 | |||||||||||||||||||||||||||||||||||||||||||||||
current expected credit losses | 1,479,000 | 912,000 | 773,000 | 1,540,000 | 1,109,000 | 157,000 | 886,000 | 989,000 | 564,000 | -204,000 | -1,000 | 295,000 | 489,000 | 465,000 | 257,000 | 156,000 | 326,000 | 298,000 | 70,000 | 904,000 | 18,000 | -372,000 | -66,000 | 734,000 | 244,000 | ||||||||||||||||||||||||||||||||||||||||
provision for obsolete inventory | 648,000 | 472,000 | 1,186,000 | -124,000 | -268,000 | -136,000 | -698,000 | 576,000 | 108,000 | -644,000 | -1,623,000 | 264,000 | 88,000 | -1,704,000 | 410,000 | 834,000 | 529,000 | 84,000 | -492,000 | 301,000 | 210,000 | 98,000 | 719,000 | 251,000 | 1,188,000 | -643,000 | 1,762,000 | -1,110,000 | 588,000 | -1,141,000 | -9,000 | 278,000 | 696,000 | 0 | 15,000 | 570,000 | 958,000 | -642,000 | 921,000 | 575,000 | 395,000 | 37,000 | 464,000 | 371,000 | 421,000 | 362,000 | 336,000 | 708,000 | 826,000 | 687,000 | 533,000 | 693,000 | 651,000 | 816,000 | 969,000 | 611,000 | 750,000 | 1,003,000 | 1,268,000 | 8,300,000 | 340,000 | 892,000 | 697,000 | 135,000 | 225,000 |
stock-based compensation | 7,203,000 | 7,756,000 | 7,821,000 | 7,887,000 | 7,181,000 | 7,904,000 | 5,887,000 | 6,286,000 | 4,410,000 | 3,785,000 | 3,972,000 | 3,615,000 | 3,055,000 | 3,169,000 | 3,490,000 | 3,231,000 | 3,536,000 | 5,259,000 | 3,785,000 | 4,251,000 | 1,320,000 | 1,034,000 | 1,005,000 | 1,123,000 | 1,089,000 | ||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | -380,000 | 0 | 0 | 0 | 5,791,000 | 0 | 0 | 0 | 0 | 8,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | -10,000 | 161,000 | -1,573,000 | -84,000 | 961,000 | -2,500,000 | -1,251,000 | 1,012,000 | -8,049,000 | 2,105,000 | -162,000 | 1,143,000 | 36,000 | 978,000 | -5,386,000 | 63,000 | 0 | 0 | 14,170,000 | -283,000 | -78,000 | 3,744,000 | -599,000 | 653,000 | 361,000 | 391,000 | 265,000 | 121,000 | -69,000 | -756,000 | -492,000 | 393,000 | -1,055,000 | 956,000 | -85,000 | -134,000 | -221,000 | -870,000 | -349,000 | 201,000 | -860,000 | -3,120,000 | 118,000 | -598,000 | 1,650,000 | 1,156,000 | 838,000 | -9,992,000 | 166,000 | -596,000 | 442,000 | 575,000 | 123,000 | ||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -7,641,000 | -12,053,000 | 684,000 | -3,164,000 | -11,356,000 | 1,200,000 | -3,733,000 | -2,873,000 | -5,090,000 | 3,187,000 | -3,652,000 | 3,344,000 | -7,034,000 | -5,417,000 | 5,537,000 | -6,492,000 | -4,868,000 | -1,357,000 | -3,876,000 | 2,798,000 | 4,267,000 | -2,288,000 | -1,804,000 | 3,849,000 | -1,289,000 | -12,322,000 | -3,034,000 | 2,915,000 | -3,199,000 | 619,000 | 6,089,000 | 2,279,000 | -5,934,000 | -1,686,000 | 5,428,000 | 515,000 | -3,932,000 | 2,264,000 | -3,511,000 | 4,298,000 | -4,627,000 | -532,000 | 3,202,000 | -2,210,000 | -1,088,000 | -349,000 | 30,000 | 2,856,000 | -3,706,000 | -4,996,000 | 3,790,000 | -1,870,000 | 1,562,000 | -3,675,000 | 5,052,000 | -4,042,000 | 3,246,000 | -1,356,000 | 149,000 | 4,142,000 | 2,087,000 | -716,000 | -2,718,000 | 1,580,000 | 3,303,000 |
inventories | -4,121,000 | -2,458,000 | 805,000 | -4,027,000 | -840,000 | 2,082,000 | 2,358,000 | -1,067,000 | -1,605,000 | 1,405,000 | 3,809,000 | 5,747,000 | 5,051,000 | 3,901,000 | 1,747,000 | -2,087,000 | -6,338,000 | -1,170,000 | -3,612,000 | -4,915,000 | -3,850,000 | 5,469,000 | -1,840,000 | -2,904,000 | -5,201,000 | 398,000 | -410,000 | 2,366,000 | -490,000 | 2,749,000 | 2,412,000 | -4,632,000 | -1,344,000 | 4,970,000 | 2,114,000 | -4,615,000 | 479,000 | 4,190,000 | -5,314,000 | -3,591,000 | -1,272,000 | 3,554,000 | -612,000 | 1,920,000 | -1,726,000 | -766,000 | -3,429,000 | -289,000 | 795,000 | 147,000 | 2,404,000 | -3,094,000 | -314,000 | -1,520,000 | -2,969,000 | 1,845,000 | -1,414,000 | 1,479,000 | 4,051,000 | -4,465,000 | -556,000 | 1,495,000 | -7,079,000 | -1,638,000 | -485,000 |
other current assets | 14,000 | -5,883,000 | -7,720,000 | 379,000 | -2,012,000 | 545,000 | -3,394,000 | 4,011,000 | -4,552,000 | 660,000 | -560,000 | 2,064,000 | -2,512,000 | 628,000 | -1,275,000 | 3,445,000 | -1,849,000 | 3,580,000 | 3,474,000 | -6,706,000 | -4,343,000 | -180,000 | 729,000 | 3,024,000 | -2,764,000 | 930,000 | 1,472,000 | -1,558,000 | -1,848,000 | 1,235,000 | -307,000 | 1,132,000 | -1,102,000 | -623,000 | 660,000 | 104,000 | -323,000 | 1,131,000 | -628,000 | -977,000 | 226,000 | -1,146,000 | 1,111,000 | 873,000 | -628,000 | -250,000 | -1,098,000 | 29,000 | 140,000 | 305,000 | -307,000 | 37,000 | -256,000 | 722,000 | -820,000 | -13,000 | -37,000 | -32,000 | 647,000 | 251,000 | -926,000 | 597,000 | 1,042,000 | -802,000 | -633,000 |
other assets | 883,000 | -3,092,000 | 5,452,000 | -159,000 | 592,000 | -1,285,000 | 1,440,000 | 599,000 | -724,000 | -1,213,000 | -959,000 | -182,000 | 752,000 | -1,591,000 | -940,000 | -1,168,000 | -1,353,000 | -1,227,000 | -1,249,000 | -1,946,000 | 421,000 | -271,000 | 478,000 | 34,000 | 85,000 | 278,000 | 8,000 | 390,000 | -240,000 | 42,000 | 44,000 | -199,000 | -84,000 | -465,000 | -9,000 | 28,000 | -76,000 | -75,000 | -14,000 | -12,000 | -93,000 | -46,000 | 35,000 | -518,000 | -115,000 | -152,000 | 5,000 | -64,000 | -157,000 | -62,000 | 246,000 | 576,000 | -217,000 | 1,000 | -62,000 | 8,000 | -191,000 | -73,000 | 136,000 | -33,000 | -53,000 | -93,000 | -161,000 | 38,000 | -97,000 |
accounts payable | -3,048,000 | 7,373,000 | -6,792,000 | 6,360,000 | -2,962,000 | -684,000 | 303,000 | -4,864,000 | 9,521,000 | 2,926,000 | 297,000 | -977,000 | 4,063,000 | -1,389,000 | -1,725,000 | 3,399,000 | 1,906,000 | -2,938,000 | 2,916,000 | -725,000 | 5,658,000 | -3,521,000 | 276,000 | -1,149,000 | 218,000 | 7,456,000 | -1,507,000 | -4,358,000 | 2,150,000 | -235,000 | -8,193,000 | 3,535,000 | 3,205,000 | 4,884,000 | -4,715,000 | -3,297,000 | 773,000 | -2,582,000 | 2,738,000 | 1,275,000 | 3,527,000 | -4,928,000 | 1,653,000 | -681,000 | -3,573,000 | 879,000 | 1,059,000 | -198,000 | 737,000 | 4,772,000 | -4,221,000 | 339,000 | -4,820,000 | 4,054,000 | -1,840,000 | 2,488,000 | 744,000 | 1,838,000 | -3,679,000 | 1,213,000 | -2,971,000 | -3,761,000 | 8,494,000 | 1,245,000 | 980,000 |
accrued salaries and benefits | -8,905,000 | 4,349,000 | 2,447,000 | 6,120,000 | -10,433,000 | 4,611,000 | 3,956,000 | 4,694,000 | -5,160,000 | 3,426,000 | 313,000 | 4,076,000 | -7,647,000 | 1,036,000 | 3,165,000 | 1,671,000 | -4,511,000 | 2,335,000 | -1,329,000 | 2,640,000 | -3,916,000 | 2,533,000 | 3,025,000 | 1,415,000 | -1,646,000 | 1,719,000 | 555,000 | -795,000 | -131,000 | 757,000 | -879,000 | -500,000 | 1,114,000 | -173,000 | -103,000 | 579,000 | -442,000 | -103,000 | 157,000 | 867,000 | -920,000 | 8,000 | 459,000 | 618,000 | -1,319,000 | 259,000 | 658,000 | -798,000 | 146,000 | -231,000 | 236,000 | 175,000 | -785,000 | -487,000 | -612,000 | 1,328,000 | -2,095,000 | 429,000 | 249,000 | 675,000 | 54,000 | ||||
accrued expenses | -1,502,000 | 1,601,000 | 3,177,000 | -5,034,000 | -2,918,000 | 4,324,000 | 1,127,000 | 401,000 | -3,376,000 | 1,556,000 | 2,304,000 | -1,532,000 | 1,067,000 | 1,272,000 | 1,430,000 | -573,000 | -1,117,000 | 1,322,000 | -1,073,000 | -7,677,000 | 1,332,000 | 33,000 | 25,000 | -369,000 | -283,000 | 1,305,000 | 96,000 | 2,730,000 | 110,000 | -2,004,000 | -119,000 | -1,009,000 | -142,000 | 911,000 | -932,000 | 260,000 | -190,000 | -373,000 | -162,000 | -1,693,000 | 205,000 | 1,089,000 | -448,000 | 614,000 | -1,042,000 | 2,652,000 | 215,000 | 531,000 | 479,000 | 525,000 | -570,000 | 200,000 | -1,925,000 | 674,000 | 1,582,000 | 195,000 | -593,000 | -72,000 | -94,000 | 112,000 | -115,000 | -287,000 | 386,000 | -2,283,000 | 1,206,000 |
customer deposits and deferred service revenue | 3,883,000 | -6,062,000 | 10,533,000 | -7,899,000 | 5,451,000 | -6,597,000 | 10,296,000 | -3,072,000 | -945,000 | -887,000 | -1,317,000 | 368,000 | -343,000 | -2,927,000 | -1,881,000 | -2,694,000 | 1,651,000 | -308,000 | 2,499,000 | -4,044,000 | 143,000 | -158,000 | -849,000 | -705,000 | -1,733,000 | -441,000 | -541,000 | 2,089,000 | -618,000 | -1,143,000 | 1,095,000 | 2,015,000 | 413,000 | -2,017,000 | -3,294,000 | -2,007,000 | -672,000 | 254,000 | 659,000 | ||||||||||||||||||||||||||
customers payable | -568,000 | -308,000 | -3,242,000 | -389,000 | 4,631,000 | -1,838,000 | 2,462,000 | 246,000 | 2,388,000 | 1,413,000 | -266,000 | 1,603,000 | 216,000 | 3,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | -1,020,000 | -22,000 | -37,000 | 13,000 | -21,000 | 1,996,000 | -1,926,000 | -212,000 | -115,000 | -226,000 | 300,000 | -143,000 | -343,000 | -183,000 | -91,000 | -248,000 | -346,000 | -1,923,000 | 188,000 | 14,000 | -413,000 | 321,000 | 88,000 | -67,000 | 2,000 | -2,547,000 | -213,000 | 419,000 | -388,000 | -179,000 | -307,000 | 69,000 | 33,000 | 59,000 | -7,000 | 40,000 | 43,000 | 58,000 | -182,000 | 82,000 | -54,000 | 26,000 | -108,000 | 32,000 | -42,000 | 121,000 | 133,000 | 45,000 | 385,000 | -152,000 | 83,000 | 7,000 | 255,000 | 153,000 | -184,000 | 59,000 | 86,000 | 174,000 | 236,000 | -71,000 | 174,000 | ||||
cash from operating activities - continuing operations | -16,644,000 | -11,752,000 | 8,392,000 | -6,627,000 | -17,171,000 | 3,125,000 | 8,597,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities - discontinued operations | 250,000 | 204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -16,644,000 | -11,752,000 | 8,392,000 | -6,627,000 | -17,171,000 | 3,375,000 | 8,801,000 | -13,846,000 | -23,576,000 | 1,413,000 | -5,693,000 | 3,953,000 | -16,748,000 | -9,491,000 | -1,990,000 | -10,391,000 | -21,198,000 | -9,537,000 | -10,561,000 | -29,624,000 | -3,434,000 | -5,854,000 | -747,000 | 1,481,000 | -15,123,000 | -6,509,000 | -3,079,000 | -3,331,000 | -3,210,000 | -1,873,000 | -2,565,000 | 3,132,000 | -2,543,000 | 7,627,000 | -1,642,000 | -4,441,000 | -1,230,000 | 13,813,000 | -3,558,000 | 1,884,000 | -1,143,000 | -1,111,000 | 2,259,000 | -1,352,000 | 798,000 | 3,245,000 | -2,755,000 | 3,862,000 | 1,909,000 | 1,798,000 | 2,283,000 | -3,159,000 | -4,152,000 | 2,126,000 | 2,458,000 | 3,568,000 | 5,206,000 | 7,113,000 | 3,820,000 | 4,188,000 | -4,120,000 | 5,464,000 | 2,562,000 | -1,879,000 | 6,246,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition, net of cash acquired | -275,000 | 0 | 0 | -4,323,000 | -127,278,000 | 0 | -166,292,000 | -52,000 | 2,610,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -321,000 | -782,000 | -1,346,000 | -782,000 | -413,000 | -179,000 | -384,000 | -362,000 | -45,000 | -496,000 | -1,784,000 | -2,414,000 | -823,000 | -366,000 | -308,000 | -224,000 | -280,000 | -507,000 | -328,000 | -448,000 | -152,000 | -607,000 | -504,000 | 0 | -188,000 | -110,000 | -659,000 | -806,000 | -887,000 | -947,000 | -1,264,000 | -1,169,000 | -568,000 | -1,124,000 | -450,000 | -1,153,000 | -2,344,000 | -1,663,000 | -786,000 | -662,000 | -322,000 | -221,000 | -525,000 | -656,000 | -303,000 | -475,000 | -462,000 | -580,000 | -591,000 | -374,000 | -285,000 | -293,000 | -184,000 | -180,000 | -207,000 | -1,045,000 | -494,000 | -176,000 | -160,000 | -246,000 | -314,000 | -319,000 | -1,184,000 | -189,000 | -2,146,000 |
free cash flows | -16,965,000 | -12,534,000 | 7,046,000 | -7,409,000 | -17,584,000 | 3,196,000 | 8,417,000 | -14,208,000 | -23,621,000 | 917,000 | -7,477,000 | 1,539,000 | -17,571,000 | -9,857,000 | -2,298,000 | -10,615,000 | -21,478,000 | -10,044,000 | -10,889,000 | -30,072,000 | -3,586,000 | -6,461,000 | -1,251,000 | 1,481,000 | -15,311,000 | -6,619,000 | -3,738,000 | -4,137,000 | -4,097,000 | -2,820,000 | -3,829,000 | 1,963,000 | -3,111,000 | 6,503,000 | -2,092,000 | -5,594,000 | -3,574,000 | 12,150,000 | -4,344,000 | 1,222,000 | -1,465,000 | -1,332,000 | 1,734,000 | -2,008,000 | 495,000 | 2,770,000 | -3,217,000 | 3,282,000 | 1,318,000 | 1,424,000 | 1,998,000 | -3,452,000 | -4,336,000 | 1,946,000 | 2,251,000 | 2,523,000 | 4,712,000 | 6,937,000 | 3,660,000 | 3,942,000 | -4,434,000 | 5,145,000 | 1,378,000 | -2,068,000 | 4,100,000 |
capitalization of software costs | -2,369,000 | -1,392,000 | -1,854,000 | -1,234,000 | -1,138,000 | -1,810,000 | -1,336,000 | -1,283,000 | -1,385,000 | -1,982,000 | -1,371,000 | -1,512,000 | -481,000 | -1,726,000 | -1,472,000 | -1,679,000 | -1,568,000 | -1,381,000 | -1,633,000 | -2,321,000 | -1,517,000 | -1,563,000 | -1,756,000 | -2,761,000 | -1,852,000 | -1,785,000 | -659,000 | -588,000 | -1,036,000 | -826,000 | -968,000 | -996,000 | -1,102,000 | -510,000 | -1,128,000 | -1,142,000 | -1,006,000 | -736,000 | -729,000 | -561,000 | -659,000 | -648,000 | -71,000 | -807,000 | -622,000 | -637,000 | -731,000 | -532,000 | -994,000 | -1,436,000 | -1,590,000 | -965,000 | -661,000 | -912,000 | -871,000 | -943,000 | -679,000 | -341,000 | -1,952,000 | -2,362,000 | -2,734,000 | -1,426,000 | -378,000 | -163,000 | -128,000 |
cash from investing activities - continuing operations | -2,965,000 | -2,215,000 | -3,200,000 | -2,016,000 | -5,874,000 | -5,999,000 | -110,208,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities - discontinued operations | 0 | 0 | 0 | 197,000 | 3,985,000 | 5,024,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -2,965,000 | -2,215,000 | -3,200,000 | -2,016,000 | -5,677,000 | -2,014,000 | -105,184,000 | 78,947,000 | -151,861,000 | -2,969,000 | 1,353,000 | -4,398,000 | -1,767,000 | -2,367,000 | -59,380,000 | -1,903,000 | -3,060,000 | -1,940,000 | 649,000 | -380,032,000 | -1,669,000 | -2,241,000 | -2,589,000 | -2,040,000 | -8,318,000 | -1,394,000 | -1,923,000 | -1,773,000 | -1,106,000 | -2,165,000 | -1,670,000 | -1,634,000 | -1,578,000 | -2,295,000 | -3,350,000 | -2,399,000 | -1,515,000 | -2,200,000 | -981,000 | 13,254,000 | -4,441,000 | -1,463,000 | -925,000 | -1,112,000 | -6,193,000 | -1,112,000 | -1,585,000 | -1,810,000 | -1,875,000 | -1,258,000 | -845,000 | -964,000 | -637,000 | -723,000 | 2,077,000 | -593,000 | -2,112,000 | -2,608,000 | -3,048,000 | -1,745,000 | -1,562,000 | -352,000 | -2,307,000 | ||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -206,170,000 | 0 | 0 | -93,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt issuance, net of original issue discount | 257,050,000 | 0 | 0 | 0 | 111,136,000 | 0 | 0 | 265,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -33,125,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock acquired from employees upon vesting or forfeiture of restricted stock | 0 | 0 | -28,000 | -7,015,000 | 0 | -21,000 | -212,000 | -4,838,000 | 58,000 | -60,000 | -205,000 | -2,478,000 | -437,000 | -263,000 | -397,000 | -2,051,000 | -838,000 | -490,000 | -1,625,000 | -2,362,000 | 532,000 | -497,000 | -179,000 | -153,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 54,000 | 76,000 | 70,000 | 105,000 | 215,000 | 196,000 | 502,000 | 432,000 | 1,105,000 | 157,000 | 710,000 | 150,000 | 52,000 | 18,000 | 250,000 | 205,000 | 813,000 | 337,000 | 202,000 | 208,000 | 409,000 | 239,000 | 394,000 | 12,000 | 30,000 | ||||||||||||||||||||||||||||||||||||||||
cash from financing activities - continuing operations | 17,809,000 | 87,814,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities - discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 17,809,000 | 759,000 | 70,000 | 705,000 | 10,736,000 | -810,000 | 87,814,000 | 746,000 | 190,757,000 | 215,000 | 650,000 | -55,000 | -2,426,000 | -599,000 | -190,000 | -367,000 | -1,411,000 | -672,000 | 124,933,000 | 321,463,000 | -2,116,000 | 132,020,000 | -391,000 | -326,000 | 49,389,000 | 606,000 | 40,000 | 59,113,000 | 5,800,000 | 730,000 | 1,093,000 | 2,574,000 | 2,952,000 | -724,000 | 1,164,000 | 4,663,000 | 954,000 | -4,824,000 | 2,730,000 | -52,000 | -8,000 | -6,009,000 | 120,000 | 2,006,000 | -3,817,000 | -1,029,000 | 5,945,000 | -26,000 | -53,000 | -40,000 | -43,000 | 16,000 | -40,000 | -29,000 | -503,000 | -482,000 | -462,000 | -1,985,000 | -1,908,000 | -2,141,000 | 4,455,000 | -903,000 | -655,000 | 476,000 | -2,094,000 |
effect of exchange rate changes on cash and cash equivalents | -1,101,000 | 0 | -1,161,000 | 1,019,000 | 278,000 | -76,000 | 1,065,000 | -611,000 | 479,000 | -3,014,000 | 2,398,000 | -2,394,000 | -512,000 | 486,000 | 464,000 | 54,000 | 457,000 | 275,000 | 54,000 | 289,000 | -345,000 | 935,000 | 359,000 | 120,000 | -173,000 | -760,000 | -357,000 | 131,000 | -10,000 | 584,000 | -283,000 | -625,000 | 423,000 | 158,000 | -53,000 | -115,000 | 41,000 | -418,000 | -148,000 | -28,000 | -122,000 | -467,000 | -717,000 | -23,000 | -255,000 | -1,206,000 | 319,000 | -67,000 | 10,000 | -35,000 | 150,000 | -133,000 | -317,000 | 136,000 | -7,000 | -176,000 | 145,000 | -138,000 | -137,000 | -100,000 | 281,000 | -123,000 | -200,000 | 176,000 | -230,000 |
net decrease in cash and cash equivalents and cash held on behalf of customers | -2,901,000 | -1,292,000 | -2,894,000 | -21,453,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and cash held on behalf of customers at beginning of period | 93,685,000 | 0 | 0 | 121,545,000 | 0 | 0 | 47,539,000 | 0 | 0 | 77,533,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and cash held on behalf of customers at end of period | 90,784,000 | 4,101,000 | -6,919,000 | 109,711,000 | -7,504,000 | 65,236,000 | 63,338,000 | -1,292,000 | -2,894,000 | 56,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash and cash equivalents and cash held on behalf of customers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 77,232,000 | -12,900,000 | 7,343,000 | -6,530,000 | 91,652,000 | 2,313,000 | -9,966,000 | 64,990,000 | 50,780,000 | -1,026,000 | -4,497,000 | 48,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash held on behalf of customers | 13,552,000 | -308,000 | -3,242,000 | -389,000 | 18,059,000 | -1,838,000 | 2,462,000 | 246,000 | 12,558,000 | -266,000 | 1,603,000 | 7,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash and cash equivalents and cash held on behalf of customers | 90,784,000 | 4,101,000 | -6,919,000 | 109,711,000 | -7,504,000 | 65,236,000 | 63,338,000 | -1,292,000 | -2,894,000 | 56,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 1,521,000 | 0 | 1,926,000 | 349,000 | 0 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 2,900,000 | 898,000 | 316,000 | 2,404,000 | 2,145,000 | 780,000 | 751,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized software recorded in accounts payable | 326,000 | -134,000 | 165,000 | -15,000 | 40,000 | -5,000 | 1,000 | 317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures in accounts payable | 206,000 | 91,000 | -14,000 | -170,000 | 303,000 | 14,000 | -26,000 | 122,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for acquisition | 24,836,000 | 0 | 0 | -1,000 | 114,011,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for conversion of 2026 notes | 20,567,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discount on held to maturity investments in interest expense | 197,000 | 18,000 | 662,000 | -397,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to contingent consideration liability | 0 | 0 | -1,700,000 | 0 | -2,300,000 | -5,200,000 | -1,030,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from company owned life insurance policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of held to maturity investments | 11,788,000 | 15,524,000 | 18,773,000 | 18,980,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of held to maturity investments | 0 | 0 | -25,232,000 | -3,119,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments of long-term debt | -180,000 | -177,000 | -175,000 | -173,000 | -170,000 | -361,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement of common stock, net of issuance costs | 0 | 0 | 0 | 194,490,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan | 683,000 | 0 | 463,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and cash held on behalf of customers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and cash held on behalf of customers at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and cash held on behalf of customers at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents, and cash held on behalf of customers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and cash held on behalf of customers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -18,177,000 | -19,832,000 | -2,729,000 | -16,704,000 | -1,323,000 | 68,000 | -5,293,000 | -1,517,000 | 2,160,000 | 1,264,000 | 1,175,000 | 519,000 | 74,000 | 15,000 | -2,034,000 | 245,000 | 440,000 | 57,000 | -384,000 | 1,354,000 | -521,000 | 2,465,000 | 710,000 | 1,202,000 | -17,848,000 | 404,000 | 1,154,000 | 538,000 | 849,000 | 582,000 | |||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from company-owned life insurance policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and cash held on behalf of customers | 4,101,000 | -6,919,000 | -11,834,000 | -7,504,000 | 65,236,000 | 15,799,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from in financing activities - discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for the extinguishment of notes payable | 0 | 0 | 0 | 0 | -66,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock issuance | 0 | 55,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for common stock issuance costs | -1,000 | -2,513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt issuance costs | 0 | -8,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (purchase of) held to maturity investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of held to maturity investments | -472,000 | -463,000 | -275,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of working capital for acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -11,874,000 | 115,075,000 | 124,931,000 | -3,020,000 | -1,314,000 | 32,053,000 | -18,911,000 | -11,714,000 | 54,519,000 | 657,000 | 5,667,000 | -2,779,000 | -832,000 | -4,199,000 | -102,000 | -2,684,000 | 2,657,000 | 281,000 | -87,000 | 515,000 | -4,534,000 | -5,354,000 | 1,269,000 | 1,311,000 | 2,187,000 | 6,966,000 | 4,397,000 | -337,000 | -661,000 | -2,432,000 | 2,693,000 | 145,000 | -1,579,000 | 1,615,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 188,419,000 | 0 | 0 | 0 | 180,686,000 | 0 | 0 | 0 | 28,036,000 | 0 | 0 | 0 | 3,485,000 | 0 | 0 | 0 | 6,600,000 | 0 | 0 | 0 | 9,055,000 | 0 | 0 | 0 | 8,024,000 | 0 | 0 | 0 | 10,167,000 | 0 | 0 | 0 | 10,015,000 | 0 | 0 | 0 | 19,475,000 | 0 | 0 | 0 | 7,742,000 | 0 | 0 | 0 | 6,781,000 | 0 | 0 | 0 | 3,907,000 | ||||||||||||||
cash and equivalents at end of period | -61,096,000 | -12,607,000 | 163,207,000 | 115,075,000 | -87,904,000 | 173,122,000 | -3,020,000 | -1,314,000 | 60,089,000 | -11,714,000 | 54,519,000 | 4,142,000 | -2,861,000 | 2,916,000 | 5,762,000 | -2,109,000 | -2,188,000 | 5,470,000 | -2,491,000 | -396,000 | 5,770,000 | -2,779,000 | -832,000 | 5,968,000 | |||||||||||||||||||||||||||||||||||||||||
other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition | 0 | -1,212,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -12,607,000 | -25,212,000 | -2,332,000 | -2,861,000 | 2,916,000 | -838,000 | -2,109,000 | -2,188,000 | -3,585,000 | -2,491,000 | -396,000 | -2,254,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
debt-related accretion in interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of product line | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of bank borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bank borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -102,000 | -2,684,000 | -87,000 | 515,000 | -4,534,000 | 14,121,000 | 1,269,000 | 1,311,000 | 2,187,000 | 14,708,000 | 4,397,000 | -337,000 | -661,000 | 4,349,000 | 2,693,000 | 145,000 | -1,579,000 | 5,522,000 | |||||||||||||||||||||||||||||||||||||||||||||||
settlement of working capital for acquisitions | 19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and accretion | 3,990,000 | 3,452,000 | 3,558,000 | 3,142,000 | 1,872,000 | 2,109,000 | 1,012,000 | 1,212,000 | 1,217,000 | 1,062,000 | 953,000 | 954,000 | 898,000 | 1,608,000 | 829,000 | 777,000 | 788,000 | -28,000 | 1,167,000 | 1,143,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | -163,000 | -158,000 | -158,000 | -159,000 | -154,000 | -235,000 | -49,000 | -48,000 | -48,000 | -49,000 | -46,000 | -46,000 | -46,000 | -30,000 | -62,000 | -45,000 | -44,000 | -44,000 | -43,000 | -43,000 | -43,000 | -36,000 | -47,000 | -27,000 | -55,000 | -40,000 | -41,000 | -39,000 | -39,000 | -28,000 | -501,000 | -486,000 | -485,000 | -486,000 | -408,000 | -409,000 | -409,000 | -408,000 | -333,000 | -331,000 | -332,000 | ||||||||||||||||||||||||
proceeds from notes payable, net of issuance costs | 0 | -130,000 | 0 | 115,916,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in operating activities | -7,564,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of refunds | 5,000 | 0 | 39,000 | -84,000 | 247,000 | 131,000 | 420,000 | 158,000 | 50,000 | -52,000 | 154,000 | 13,000 | -61,000 | -7,000 | 160,000 | -578,000 | 76,000 | 609,000 | 29,000 | ||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization, and accretion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock issuance, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of bank borrowings | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bank borrowings | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 953,000 | 0 | 38,000 | 115,000 | 75,000 | 6,000 | 45,000 | 28,000 | 13,000 | 8,000 | 43,000 | 52,000 | 57,000 | 54,000 | 66,000 | 21,000 | 25,000 | 17,000 | 18,000 | 16,000 | 13,000 | 13,000 | 5,000 | 22,000 | 21,000 | 21,000 | 154,000 | 61,000 | 34,000 | 81,000 | 90,000 | 186,000 | 106,000 | 95,000 | |||||||||||||||||||||||||||||||
additions to right-of-use assets and operating lease liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for bad debts | 137,000 | 296,000 | 290,000 | 107,000 | 312,000 | 179,000 | 214,000 | 100,000 | 1,000 | -13,000 | 203,000 | 112,000 | -121,000 | 125,000 | 212,000 | 185,000 | 346,000 | 150,000 | 126,000 | 150,000 | 176,000 | 31,000 | -37,000 | 242,000 | 331,000 | 152,000 | 43,000 | 190,000 | 108,000 | -39,000 | -20,000 | 160,000 | -234,000 | 30,000 | 110,000 | 218,000 | 168,000 | 479,000 | 164,000 | 323,000 | |||||||||||||||||||||||||
equity based compensation | 868,000 | 988,000 | 602,000 | 248,000 | 285,000 | 323,000 | 250,000 | 181,000 | 350,000 | 63,000 | 61,000 | 177,000 | 71,000 | 191,000 | 141,000 | 66,000 | 0 | 214,000 | 28,000 | 245,000 | 198,000 | 185,000 | 279,000 | 523,000 | 272,000 | 197,000 | 64,000 | -346,000 | 115,000 | 134,000 | 235,000 | 165,000 | 161,000 | 203,000 | 194,000 | 37,000 | 124,000 | 199,000 | 32,000 | -19,000 | |||||||||||||||||||||||||
change in fair value of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits | -120,000 | -2,675,000 | -2,065,000 | 3,798,000 | 1,172,000 | 422,000 | -241,000 | -79,000 | 132,000 | 53,000 | 1,000 | -495,000 | 617,000 | 49,000 | 63,000 | -486,000 | -110,000 | 291,000 | -271,000 | -1,059,000 | 1,380,000 | -331,000 | -465,000 | -80,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | 0 | 0 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration for brink earn out | 0 | 0 | 0 | -2,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on bank borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on bank borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock acquired from employees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from real estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to right-of-use assets and deferred rent obtained from operating lease liabilities | -311,000 | -358,000 | 3,717,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options | 213,000 | 30,000 | 18,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of other borrowings | -16,777,000 | -21,549,000 | -18,862,000 | -8,059,000 | -2,000,000 | -5,500,000 | -2,550,000 | -9,150,000 | -5,000,000 | -52,658,000 | -54,415,000 | -54,095,000 | -53,812,000 | 2,049,000 | -3,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other borrowings | 25,097,000 | 22,403,000 | 19,986,000 | 9,950,000 | 5,000,000 | 5,000,000 | 3,000,000 | 9,150,000 | 6,000,000 | 47,863,000 | 59,210,000 | 54,095,000 | 53,812,000 | -982,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(income) from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable/ | 144,000 | -144,000 | 0 | 261,000 | 209,000 | -259,000 | -138,000 | -352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities-continuing operations | -1,873,000 | -2,565,000 | 7,165,000 | -1,180,000 | -4,903,000 | -1,230,000 | 13,733,000 | -3,421,000 | 2,022,000 | -982,000 | -68,000 | 3,245,000 | -2,755,000 | 3,862,000 | 1,909,000 | 1,798,000 | 2,679,000 | -3,196,000 | -4,115,000 | 1,418,000 | 2,540,000 | 3,655,000 | 7,487,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities-discontinued operations | 80,000 | -137,000 | -138,000 | -161,000 | -1,043,000 | 0 | -37,000 | 708,000 | -82,000 | -87,000 | -2,281,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from note receivable | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 183,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax equity based compensation | 12,000 | -33,000 | -3,000 | 6,000 | -5,000 | 44,000 | -105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | -41,000 | 0 | 694,000 | 0 | 407,000 | 0 | 5,000 | 191,000 | 15,000 | 23,000 | -50,000 | 10,000 | -1,430,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance recovery of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital adjustment paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for deferred acquisition obligations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition related consideration paid | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less cash and cash equivalents of discontinued operations at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents of continuing operations at end of period | -2,109,000 | -2,188,000 | 5,470,000 | 6,172,000 | -2,491,000 | -396,000 | 5,770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance (recovery) loss on investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred service revenue | -872,000 | -450,000 | -2,779,000 | -2,460,000 | 5,940,000 | -1,738,000 | -1,488,000 | -364,000 | 4,115,000 | -1,543,000 | -923,000 | -153,000 | 2,267,000 | -359,000 | -2,032,000 | 1,979,000 | 2,522,000 | 2,711,000 | -1,438,000 | -380,000 | -233,000 | 2,540,000 | -970,000 | -1,656,000 | -289,000 | ||||||||||||||||||||||||||||||||||||||||
investment expenditure | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities-continuing operations | -2,399,000 | -1,515,000 | -2,200,000 | -981,000 | 13,455,000 | -1,810,000 | -1,875,000 | -1,258,000 | -845,000 | -964,000 | -637,000 | -723,000 | 2,077,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities-discontinued operations | -201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of business through note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of stock awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repurchase) of stock awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of equity based compensation | 37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisition, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition through notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payable in connection with acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | -50,000 | 52,000 | -154,000 | -258,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of other borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and excess tax benefits from stock awards | 0 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities-continuing operations | -40,000 | -43,000 | 16,000 | -40,000 | -29,000 | -503,000 | -482,000 | -462,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities-discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less cash and equivalents of discontinued operations at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents of continuing operations at end of period | -2,684,000 | 2,657,000 | 10,296,000 | -87,000 | 515,000 | -4,534,000 | 14,121,000 | 1,269,000 | 1,311,000 | 2,187,000 | 14,708,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable/payable | -178,000 | -176,000 | -265,000 | -311,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabitilies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 10,000 | 1,000 | 2,000 | 0 | -2,000 | 55,000 | -1,000 | -1,000 | -2,000 | 4,000 | 23,000 | 1,000 | 0 | 118,000 | 14,000 | -17,000 | 201,000 | 107,000 | 238,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of | 176,000 | 148,000 | 268,000 | 339,000 | 300,000 | 465,000 | 269,000 | 78,000 | 130,000 | 49,000 | -4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds/payable | 584,000 | -130,000 | -47,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow | 128,000 | 191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities-discontinuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturity of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash fromoperating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investments | -361,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) under line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent purchase price paid on prior year acquisitions | 0 | 0 | 0 | -33,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cashprovided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds | 342,000 | -67,000 | -160,000 | 1,101,000 | 259,000 | -1,104,000 | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent purchase price paid on prior acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) under line-of-credit agreements | -1,500,000 | -1,850,000 | 4,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to unaudited interim consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cashfrom operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from voluntary conversion of long-lived other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit of stock option exercises | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments under line-of-credit agreements | -200,000 | 700,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by (used in) operating activities: |
