Opnet technologies inc (OPNT)
CashFlow / Yearly
Mar'12Mar'11Mar'10
Net income

18,333

12,401

5,823

Depreciation and amortization

6,341

5,793

5,340

Provision for losses on accounts receivable

152

571

297

Deferred income taxes

-1,113

-997

-328

Non-cash stock-based compensation expense

2,688

1,989

1,559

Non-cash accretion of market discount on marketable securities

-69

-45

1

Loss on disposition of fixed assets

-55

-51

-45

Accounts receivable

8,319

2,332

3,518

Inventory

2,840

-718

-197

Prepaid expenses and other current assets

399

348

364

Other assets

31

714

40

Accounts payable

-100

-159

874

Accrued liabilities

3,424

3,473

158

Other income taxes

4,061

3,575

1,913

Deferred revenue

7,362

4,046

10,238

Deferred rent

363

34

-365

Excess tax benefit from exercise of stock options

2,894

1,471

51

Net cash provided by operating activities

27,152

26,675

21,777

Acquisition of business, net of cash acquired

-

2,225

-

Acquired technology

120

-

433

Purchase of property and equipment

5,476

3,407

3,148

Purchase of marketable securities

61,517

50,554

-

Proceeds from sale/maturity of marketable securities

53,890

19,083

1,000

Net cash used in investing activities

-13,223

-37,103

-2,581

Acquisition of treasury stock

1,093

3,634

2,288

Proceeds from exercise of common stock options

1,617

14,241

2,720

Excess tax benefit from exercise of stock options

2,894

1,471

51

Issuance of common stock under employee stock purchase plan

1,945

1,547

1,307

Payment of dividends to stockholders

29,933

24,974

7,473

Net cash used in financing activities

-24,570

-11,349

-5,683

Effect of exchange rate changes on cash and cash equivalents

-298

392

178

Net decrease in cash and cash equivalents

-10,939

-21,385

13,691