Opnet technologies inc (OPNT)
Balance Sheet / TTM
Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11
Cash and cash equivalents

54,736

62,513

72,357

57,967

71,718

88,277

83,296

Marketable securities

39,862

39,859

38,975

39,837

39,640

32,992

31,432

Accounts receivable, net of $99 and $443 in allowance for doubtful accounts at September 30 and March 31, 2012, respectively

41,073

33,461

40,787

43,624

36,685

25,202

32,597

Unbilled accounts receivable

2,710

2,375

1,864

1,267

1,586

2,108

1,915

Inventory

1,286

1,141

1,704

257

893

577

666

Deferred income taxes, prepaid expenses and other current assets

13,571

6,806

5,084

6,935

7,924

4,292

-

Prepaid expenses and other current assets

-

-

-

-

-

-

4,289

Total current assets

153,238

146,155

160,771

149,887

158,446

153,448

154,195

Property and equipment, net

16,227

15,885

13,936

13,895

13,805

13,496

12,701

Intangible assets, net

7,001

7,826

2,970

2,820

3,380

3,942

4,507

Goodwill

22,416

22,416

15,406

15,406

15,406

15,406

15,406

Deferred income taxes and other assets

5,930

5,407

5,182

5,458

5,607

5,373

5,014

Total assets

204,812

197,689

198,265

187,466

196,644

191,665

191,823

Accounts payable

1,533

1,239

1,175

1,112

2,316

1,639

1,247

Accrued liabilities

16,986

15,203

17,717

15,081

13,212

14,124

14,698

Other income taxes

1,163

1,507

754

489

157

324

-

Deferred and accrued income taxes

-

-

-

-

-

-

186

Deferred rent

225

225

222

219

207

192

182

Deferred revenue

46,301

46,063

47,909

44,375

39,030

38,154

42,282

Total current liabilities

66,208

64,237

67,777

61,276

54,922

54,433

58,595

Accrued liabilities

44

17

9

148

77

67

107

Deferred rent

3,655

2,738

2,745

2,737

2,731

2,714

2,422

Deferred revenue

6,799

7,130

6,950

5,411

5,023

4,769

5,215

Other income taxes

811

804

790

741

734

707

661

Total liabilities

77,517

74,926

78,271

70,313

63,487

62,690

67,000

Commitments and contingencies (Note 11)

0

0

0

0

0

0

0

Common stock-par value $0.001; 100,000,000 shares authorized; 30,887,305 and 30,284,291 shares issued at September 30 and March 31, 2012, respectively; 23,197,690 and 22,599,682 shares outstanding at September 30 and March 31, 2012, respectively

31

31

30

30

30

30

30

Additional paid-in capital

136,393

132,143

129,439

127,832

126,499

124,036

121,230

Retained earnings

14,478

14,102

13,748

12,424

28,944

26,858

25,348

Accumulated other comprehensive loss

-1,245

-1,184

-995

-1,170

-871

-594

-649

Treasury stock, at cost ? 7,689,615 and 7,684,609 shares at September 30 and March 31, 2012, respectively

22,362

22,329

22,228

21,963

21,445

21,355

21,136

Total stockholders' equity

127,295

122,763

119,994

117,153

133,157

128,975

124,823

Total liabilities and stockholders' equity

204,812

197,689

198,265

187,466

196,644

191,665

191,823