Balance Sheet Statement
Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 |
Cash & Equivalents | 128.89M | 30.13M | 24.41M | 83.2M | 70.73M | 44.98M | 6.31M | 10.11M | 8.81M | 10.94M | 7.02M | 5.81M | 9.73M | 12.71M | 17.98M | 22.91M | 8.07M | 4.55M | 5.1M | 3.91M | 1.99M | 1.53M | 1.41M | 842.48K | 5.82M | n/a |
Short-Term Investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 9.73M | 11.3M | 6.33M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Long-Term Investments | -21.58M | n/a | -1.34M | -13.5M | -17.28M | -10.41M | -9.51M | -10.57M | -6.53M | n/a | n/a | n/a | n/a | 2.25M | 3.65M | n/a | -1.55M | -1.25M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Long-Term Assets | 52.36M | 23.05M | 23.26M | 17.31M | 15.16M | 9.98M | 6.4M | 4.87M | 3.93M | 3.82M | 3.81M | 3.67M | 3.29M | 2.65M | 2.77M | 1.24M | 1.18M | 1.02M | 1.18M | 145.37K | 45.94K | 156.13K | 266.2K | 317.77K | n/a | n/a |
Receivables | 179M | 202.3M | 177.6M | 133.09M | 129.12M | 122.45M | 112.19M | 103.7M | 120.61M | 113.93M | 78.89M | 69.66M | 60.89M | 48.5M | 38.24M | 49.14M | 52.03M | 40.75M | 23.25M | 20.05M | 5.53M | 3.94M | 3.2M | 7.05M | 574.25K | n/a |
Inventory | 1.00 | 6.43M | 5.4M | 5.58M | 4.65M | 4.66M | 4.47M | 3.35M | 3.3M | 2.48M | 2.57M | 1.65M | 1.25M | 1.27M | 1.26M | 2.41M | 2.02M | 1.17M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 18.07M | 16.76M | 7.3M | 4.65M | 7.4M | 5.71M | 6.24M | 5.33M | 7.03M | 4.68M | 6.76M | 3.72M | 3.12M | 2.58M | 1.53M | 563K | 2.13M | 649K | 2.42M | 336.31K | 297.06K | 382.54K | 157.3K | 42.4K | 142.42K | 187.96K |
Total Current Assets | 325.95M | 255.62M | 214.71M | 226.51M | 211.9M | 177.8M | 129.21M | 122.5M | 139.75M | 132.02M | 95.23M | 80.84M | 74.99M | 76.36M | 65.34M | 75.02M | 64.25M | 47.12M | 30.76M | 24.29M | 7.82M | 5.85M | 4.77M | 7.93M | 6.54M | 187.96K |
Property-Plant & Equipment | 33.78M | 45.06M | 48.1M | 50.44M | 39.92M | 6.68M | 7.14M | 8.89M | 7.89M | 7.97M | 7.71M | 4.4M | 3.49M | 2.35M | 1.28M | 2.35M | 3.23M | 1.81M | 960.14K | 805.83K | 699.14K | 1.21M | 533.95K | 804.41K | 80.83K | 42.05K |
Goodwill & Intangibles | 652.49M | 654.1M | 596.51M | 491.5M | 373.52M | 376.08M | 356.3M | 320.32M | 322.79M | 282.24M | 219M | 178.29M | 142.17M | 124.06M | 111.77M | 115.63M | 121.34M | 81.06M | 52.03M | 37.34M | 11.69M | 12.38M | 3.55M | 45.56M | n/a | n/a |
Total Long-Term Assets | 738.65M | 740.27M | 667.86M | 559.25M | 428.6M | 392.74M | 369.85M | 334.08M | 334.61M | 294.02M | 230.52M | 186.35M | 148.94M | 131.32M | 119.47M | 119.22M | 125.74M | 83.88M | 54.17M | 38.29M | 12.44M | 13.75M | 4.35M | 46.68M | 80.83K | 42.05K |
Total Assets | 1.06B | 995.89M | 882.57M | 785.76M | 640.49M | 570.54M | 499.06M | 456.58M | 474.36M | 426.04M | 325.75M | 267.19M | 223.93M | 207.68M | 184.81M | 194.25M | 189.99M | 131M | 84.93M | 62.58M | 20.26M | 19.59M | 9.12M | 54.61M | 6.62M | 230.01K |
Account Payables | 18.69M | 24.35M | 26.07M | 25.61M | 23.08M | 24.44M | 23.2M | 18.42M | 18.79M | 22.04M | 7.67M | 7.96M | 5.03M | 6.07M | 3.66M | 4.51M | 4.16M | 5.03M | 3.77M | 6.93M | 129.9K | 426.69K | 243.16K | 358.78K | 165.18K | 18.64K |
Deferred Revenue | 5.5M | 12.69M | 8.17M | 9.42M | 7.73M | 8.11M | 3.28M | 3.14M | 5.41M | 5.95M | 3.59M | 2.97M | 1.04M | n/a | n/a | 1.57M | 1.44M | 1.32M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Short-Term Debt | 7M | 10.33M | 11.54M | 10.32M | 8.99M | -8.11M | 22.41M | -3.14M | -5.41M | -5.95M | 19.35M | 14.48M | 12.8M | n/a | n/a | 11.27M | 15.42M | 1.2M | 1.58M | 1.38M | 366.92K | 1.26M | 741.52K | 1.81M | n/a | n/a |
Other Current Liabilities | 47.28M | 81.76M | 74.17M | 83.52M | 44.78M | 50.39M | 12.38M | 27.64M | 37.78M | 33.03M | 7.36M | 3.15M | 4.65M | 22.65M | 11.48M | 1.5M | 1.86M | 14.72M | 8.33M | 6.75M | 3.31M | 2.3M | 1.29M | 2.39M | 199.15K | 31.86K |
Total Current Liabilities | 78.47M | 129.13M | 119.95M | 128.88M | 84.58M | 74.82M | 61.27M | 46.05M | 56.58M | 55.06M | 37.97M | 28.56M | 23.51M | 28.73M | 15.13M | 18.85M | 22.88M | 22.26M | 13.69M | 15.06M | 3.81M | 3.99M | 2.27M | 4.56M | 364.33K | 50.5K |
Long-Term Debt | 396.87M | 413.12M | 350.02M | 212.72M | 144.31M | 120.07M | 55M | 32M | 56M | 54M | 19M | 2.8M | n/a | n/a | n/a | n/a | n/a | 137K | 5.34M | 2.9M | 436.26K | 1.08M | 8.14K | 79.93K | n/a | n/a |
Other Long-Term Liabilities | 42.19M | 17.31M | 47.83M | 50.08M | 30.58M | 21.97M | 4.67M | 19.06M | 12.98M | 12.25M | 4.79M | 1.42M | 1.46M | 1.79M | 1.33M | 581K | n/a | 1.25M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Total Long-Term Liabilities | 455.51M | 456.63M | 397.86M | 262.8M | 174.89M | 142.04M | 71.44M | 51.06M | 68.98M | 66.25M | 28.29M | 4.22M | 1.46M | 1.79M | 1.33M | 581K | 1.55M | 1.39M | 5.34M | 2.9M | 436.26K | 1.08M | 8.14K | 79.93K | n/a | 1.35K |
Total Liabilities | 533.98M | 585.76M | 517.81M | 391.68M | 259.48M | 216.86M | 132.71M | 97.11M | 125.55M | 121.31M | 66.26M | 32.78M | 24.97M | 30.51M | 16.46M | 19.43M | 24.43M | 23.65M | 19.02M | 17.96M | 4.24M | 5.07M | 2.28M | 4.64M | 364.33K | 51.85K |
Total Debt | 413.32M | 423.45M | 350.02M | 212.72M | 144.31M | 120.07M | 55M | 32M | 56M | 54M | 19M | 2.8M | n/a | n/a | n/a | n/a | n/a | 1.34M | 6.92M | 4.28M | 803.18K | 2.34M | 749.66K | 1.89M | n/a | n/a |
Common Stock | 53K | 53K | 53K | 50K | 49K | 48K | 47K | 46K | 45K | 43K | 41K | 39K | 36K | 33K | 32K | 30K | 29K | 27K | 23.91K | 20.91K | 14.03K | 10.54K | 6.29K | 6.25K | 3.5K | 2K |
Retained Earnings | 477.2M | 378.26M | 271.73M | 219.64M | 189.78M | 152.65M | 128.09M | 109.51M | 89.05M | 66.04M | 42.88M | 21.45M | 5.34M | -5.41M | -11.88M | -13.35M | -23.35M | -39.58M | -49.15M | -56.32M | -60.24M | -61.29M | -58.89M | -15M | -1.38M | 28.16K |
Comprehensive Income | -5.46M | -17.52M | -5.84M | 3.75M | -2.65M | -2.59M | -1.82M | -2.74M | -1.88M | -651K | -378K | -306K | -279K | -225K | -273K | -338K | -117K | -125K | -4.54M | -1.71M | -78.45K | -200.14K | -420.12K | -77.67K | -152K | -10.86K |
Shareholders Equity | 530.62M | 410.13M | 364.76M | 394.08M | 381.01M | 353.68M | 366.35M | 359.46M | 348.81M | 304.73M | 259.49M | 234.41M | 198.96M | 177.16M | 168.35M | 174.82M | 165.56M | 107.35M | 65.91M | 44.62M | 16.02M | 14.52M | 6.84M | 49.97M | 6.25M | 178.16K |
Total Investments | -21.58M | n/a | -1.34M | -13.5M | -17.28M | -10.41M | -9.51M | -10.57M | -6.53M | n/a | n/a | n/a | 9.73M | 13.55M | 9.98M | n/a | -1.55M | -1.25M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |