25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Janison Education Group Ltd
Buy, Hold or Sell?

Let's analyze Janison together

I guess you are interested in Janison Education Group Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Janison Education Group Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Janison Education Group Ltd

I send you an email if I find something interesting about Janison Education Group Ltd.

1. Quick Overview

1.1. Quick analysis of Janison (30 sec.)










1.2. What can you expect buying and holding a share of Janison? (30 sec.)

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
30.0%

What is your share worth?

Current worth
A$0.13
Expected worth in 1 year
A$0.15
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
A$0.03
Return On Investment
12.9%

For what price can you sell your share?

Current Price per Share
A$0.21
Expected price per share
A$0.18 - A$0.225
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Janison (5 min.)




Live pricePrice per Share (EOD)
A$0.21
Intrinsic Value Per Share
A$-0.10 - A$-0.01
Total Value Per Share
A$0.03 - A$0.11

2.2. Growth of Janison (5 min.)




Is Janison growing?

Current yearPrevious yearGrowGrow %
How rich?$22m$20.9m$1.1m5.3%

How much money is Janison making?

Current yearPrevious yearGrowGrow %
Making money-$5.4m-$9.2m$3.7m69.4%
Net Profit Margin-18.8%-33.4%--

How much money comes from the company's main activities?

2.3. Financial Health of Janison (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Janison?

Welcome investor! Janison's management wants to use your money to grow the business. In return you get a share of Janison.

First you should know what it really means to hold a share of Janison. And how you can make/lose money.

Speculation

The Price per Share of Janison is A$0.205. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Janison.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Janison, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.13. Based on the TTM, the Book Value Change Per Share is A$0.01 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.04 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Janison.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps-0.02-10.3%-0.02-10.3%-0.04-17.4%-0.02-9.2%-0.01-6.9%
Usd Book Value Change Per Share0.002.2%0.002.2%-0.03-14.4%0.001.9%0.014.8%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.2%
Usd Total Gains Per Share0.002.2%0.002.2%-0.03-14.4%0.001.9%0.015.0%
Usd Price Per Share0.19-0.19-0.30-0.32-0.21-
Price to Earnings Ratio-8.83--8.83--8.44--28.01--20.61-
Price-to-Total Gains Ratio41.55-41.55--10.21-2.62-4.03-
Price to Book Ratio2.19-2.19-3.74-3.29-7.33-
Price-to-Total Gains Ratio41.55-41.55--10.21-2.62-4.03-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.138703
Number of shares7209
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (7209 shares)32.2827.80
Gains per Year (7209 shares)129.12111.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101291190111101
202582480222212
303873770334323
405165060445434
506466350556545
607757640667656
709048930778767
80103310220889878
901162115101001989
10012911280011121100

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.01.00.00.0%0.03.00.00.0%0.05.00.00.0%2.08.00.020.0%11.014.00.044.0%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%6.04.00.060.0%13.012.00.052.0%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%3.00.07.030.0%11.00.014.044.0%
Total Gains per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%7.03.00.070.0%16.09.00.064.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Janison Education Group Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0070.0070%-0.044+759%0.006+16%0.015-55%
Book Value Per Share--0.1250.1250%0.119+6%0.140-10%0.085+47%
Current Ratio--1.1641.1640%0.770+51%1.421-18%2.242-48%
Debt To Asset Ratio--0.3360.3360%0.465-28%0.358-6%0.341-1%
Debt To Equity Ratio--0.5070.5070%0.868-42%0.577-12%0.561-10%
Dividend Per Share----0%-0%-0%0.001-100%
Eps---0.031-0.0310%-0.053+69%-0.028-10%-0.021-32%
Free Cash Flow Per Share---0.004-0.0040%0.004-211%-0.004-10%-0.003-34%
Free Cash Flow To Equity Per Share---0.003-0.0030%0.003-198%0.013-125%0.012-128%
Gross Profit Margin--1.0001.0000%1.247-20%1.639-39%1.674-40%
Intrinsic Value_10Y_max---0.011--------
Intrinsic Value_10Y_min---0.099--------
Intrinsic Value_1Y_max---0.002--------
Intrinsic Value_1Y_min---0.009--------
Intrinsic Value_3Y_max---0.006--------
Intrinsic Value_3Y_min---0.028--------
Intrinsic Value_5Y_max---0.009--------
Intrinsic Value_5Y_min---0.048--------
Market Cap53277040.000-34%71469200.00071469200.0000%115650160.000-38%122927024.000-42%82202574.400-13%
Net Profit Margin---0.188-0.1880%-0.334+78%-0.196+4%26.839-101%
Operating Margin---0.242-0.2420%-0.263+9%-0.201-17%-3.339+1282%
Operating Ratio--1.2421.2420%1.263-2%1.201+3%6.657-81%
Pb Ratio1.634-34%2.1922.1920%3.744-41%3.288-33%7.334-70%
Pe Ratio-6.584+25%-8.832-8.8320%-8.439-4%-28.010+217%-20.605+133%
Price Per Share0.205-34%0.2750.2750%0.445-38%0.473-42%0.316-13%
Price To Free Cash Flow Ratio-49.792+25%-66.794-66.7940%119.597-156%-27.185-59%42.068-259%
Price To Total Gains Ratio30.975-34%41.55241.5520%-10.207+125%2.620+1486%4.028+932%
Quick Ratio--1.0651.0650%0.701+52%1.312-19%10.896-90%
Return On Assets---0.165-0.1650%-0.237+44%-0.126-23%-0.037-77%
Return On Equity---0.248-0.2480%-0.444+79%-0.210-15%-0.346+39%
Total Gains Per Share--0.0070.0070%-0.044+759%0.006+16%0.015-56%
Usd Book Value--22065279.20022065279.2000%20901527.200+6%24644749.040-10%14970842.878+47%
Usd Book Value Change Per Share--0.0040.0040%-0.029+759%0.004+16%0.010-55%
Usd Book Value Per Share--0.0850.0850%0.080+6%0.095-10%0.058+47%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps---0.021-0.0210%-0.036+69%-0.019-10%-0.014-32%
Usd Free Cash Flow---723962.000-723962.0000%654272.200-211%-653460.280-10%-474443.287-34%
Usd Free Cash Flow Per Share---0.003-0.0030%0.003-211%-0.003-10%-0.002-34%
Usd Free Cash Flow To Equity Per Share---0.002-0.0020%0.002-198%0.009-125%0.008-128%
Usd Market Cap36047245.264-34%48356060.72048356060.7200%78248898.256-38%83172424.438-42%55618261.839-13%
Usd Price Per Share0.139-34%0.1860.1860%0.301-38%0.320-42%0.214-13%
Usd Profit---5475047.200-5475047.2000%-9272803.000+69%-4917934.760-10%-3772436.481-31%
Usd Revenue--29134396.00029134396.0000%27786608.800+5%23347030.240+25%16055534.303+81%
Usd Total Gains Per Share--0.0040.0040%-0.029+759%0.004+16%0.010-56%
 EOD+2 -6MRQTTM+0 -0YOY+25 -95Y+12 -2210Y+13 -23

3.3 Fundamental Score

Let's check the fundamental score of Janison Education Group Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-6.584
Price to Book Ratio (EOD)Between0-11.634
Net Profit Margin (MRQ)Greater than0-0.188
Operating Margin (MRQ)Greater than0-0.242
Quick Ratio (MRQ)Greater than11.065
Current Ratio (MRQ)Greater than11.164
Debt to Asset Ratio (MRQ)Less than10.336
Debt to Equity Ratio (MRQ)Less than10.507
Return on Equity (MRQ)Greater than0.15-0.248
Return on Assets (MRQ)Greater than0.05-0.165
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Janison Education Group Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.860
Ma 20Greater thanMa 500.197
Ma 50Greater thanMa 1000.224
Ma 100Greater thanMa 2000.253
OpenGreater thanClose0.190
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Janison Education Group Ltd

Janison Education Group Limited engages in online assessment software, assessment products, and assessment services in Australia, New Zealand, Asia, and internationally. It operates through Assessments and Solutions segments. The company offers exam products, exam items, and associated exam services to schools, parents, and teachers. It provides exam enterprise-grade assessment platform technology and event management services for organizations, national education authorities and accreditation bodies. In addition, the company offers assessment services, such as in-person exam invigilation, customer support, custom software development, marking and test development; and learning management software tool to large corporates. It serves state and federal education bodies, schools, and parents. The company was formerly known as HJB Corporation Ltd. and changed its name to Janison Education Group Limited in December 2017. Janison Education Group Limited was founded in 1998 and is headquartered in Ultimo, Australia.

Fundamental data was last updated by Penke on 2024-09-10 22:21:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Janison earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Janison to the Software - Application industry mean.
  • A Net Profit Margin of -18.8% means that $-0.19 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Janison Education Group Ltd:

  • The MRQ is -18.8%. The company is making a huge loss. -2
  • The TTM is -18.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-18.8%TTM-18.8%0.0%
TTM-18.8%YOY-33.4%+14.6%
TTM-18.8%5Y-19.6%+0.8%
5Y-19.6%10Y2,683.9%-2,703.4%
4.3.1.2. Return on Assets

Shows how efficient Janison is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Janison to the Software - Application industry mean.
  • -16.5% Return on Assets means that Janison generated $-0.16 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Janison Education Group Ltd:

  • The MRQ is -16.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -16.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-16.5%TTM-16.5%0.0%
TTM-16.5%YOY-23.7%+7.3%
TTM-16.5%5Y-12.6%-3.8%
5Y-12.6%10Y-3.7%-8.9%
4.3.1.3. Return on Equity

Shows how efficient Janison is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Janison to the Software - Application industry mean.
  • -24.8% Return on Equity means Janison generated $-0.25 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Janison Education Group Ltd:

  • The MRQ is -24.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -24.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-24.8%TTM-24.8%0.0%
TTM-24.8%YOY-44.4%+19.6%
TTM-24.8%5Y-21.0%-3.8%
5Y-21.0%10Y-34.6%+13.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Janison Education Group Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Janison is operating .

  • Measures how much profit Janison makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Janison to the Software - Application industry mean.
  • An Operating Margin of -24.2% means the company generated $-0.24  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Janison Education Group Ltd:

  • The MRQ is -24.2%. The company is operating very inefficient. -2
  • The TTM is -24.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-24.2%TTM-24.2%0.0%
TTM-24.2%YOY-26.3%+2.2%
TTM-24.2%5Y-20.1%-4.1%
5Y-20.1%10Y-333.9%+313.8%
4.3.2.2. Operating Ratio

Measures how efficient Janison is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 1.24 means that the operating costs are $1.24 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Janison Education Group Ltd:

  • The MRQ is 1.242. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.242. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.242TTM1.2420.000
TTM1.242YOY1.263-0.022
TTM1.2425Y1.201+0.041
5Y1.20110Y6.657-5.456
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Janison Education Group Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Janison is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 1.16 means the company has $1.16 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Janison Education Group Ltd:

  • The MRQ is 1.164. The company is just able to pay all its short-term debts.
  • The TTM is 1.164. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.164TTM1.1640.000
TTM1.164YOY0.770+0.394
TTM1.1645Y1.421-0.257
5Y1.42110Y2.242-0.821
4.4.3.2. Quick Ratio

Measures if Janison is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Janison to the Software - Application industry mean.
  • A Quick Ratio of 1.06 means the company can pay off $1.06 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Janison Education Group Ltd:

  • The MRQ is 1.065. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.065. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.065TTM1.0650.000
TTM1.065YOY0.701+0.364
TTM1.0655Y1.312-0.247
5Y1.31210Y10.896-9.585
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Janison Education Group Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Janison assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Janison to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.34 means that Janison assets are financed with 33.6% credit (debt) and the remaining percentage (100% - 33.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Janison Education Group Ltd:

  • The MRQ is 0.336. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.336. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.336TTM0.3360.000
TTM0.336YOY0.465-0.128
TTM0.3365Y0.358-0.022
5Y0.35810Y0.341+0.018
4.5.4.2. Debt to Equity Ratio

Measures if Janison is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Janison to the Software - Application industry mean.
  • A Debt to Equity ratio of 50.7% means that company has $0.51 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Janison Education Group Ltd:

  • The MRQ is 0.507. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.507. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.507TTM0.5070.000
TTM0.507YOY0.868-0.361
TTM0.5075Y0.577-0.070
5Y0.57710Y0.561+0.015
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Janison generates.

  • Above 15 is considered overpriced but always compare Janison to the Software - Application industry mean.
  • A PE ratio of -8.83 means the investor is paying $-8.83 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Janison Education Group Ltd:

  • The EOD is -6.584. Based on the earnings, the company is expensive. -2
  • The MRQ is -8.832. Based on the earnings, the company is expensive. -2
  • The TTM is -8.832. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.584MRQ-8.832+2.248
MRQ-8.832TTM-8.8320.000
TTM-8.832YOY-8.439-0.394
TTM-8.8325Y-28.010+19.178
5Y-28.01010Y-20.605-7.405
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Janison Education Group Ltd:

  • The EOD is -49.792. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -66.794. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -66.794. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-49.792MRQ-66.794+17.002
MRQ-66.794TTM-66.7940.000
TTM-66.794YOY119.597-186.391
TTM-66.7945Y-27.185-39.609
5Y-27.18510Y42.068-69.253
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Janison is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 2.19 means the investor is paying $2.19 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Janison Education Group Ltd:

  • The EOD is 1.634. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.192. Based on the equity, the company is underpriced. +1
  • The TTM is 2.192. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.634MRQ2.192-0.558
MRQ2.192TTM2.1920.000
TTM2.192YOY3.744-1.552
TTM2.1925Y3.288-1.096
5Y3.28810Y7.334-4.046
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Janison Education Group Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Total Other Income Expense Net -701384-317-322-639-994-1,6331,72491



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. All numbers in thousands.

Summary
Total Assets49,145
Total Liabilities16,533
Total Stockholder Equity32,612
 As reported
Total Liabilities 16,533
Total Stockholder Equity+ 32,612
Total Assets = 49,145

Assets

Total Assets49,145
Total Current Assets16,942
Long-term Assets32,203
Total Current Assets
Cash And Cash Equivalents 10,156
Net Receivables 5,336
Inventory 1,005
Other Current Assets 445
Total Current Assets  (as reported)16,942
Total Current Assets  (calculated)16,942
+/- 0
Long-term Assets
Property Plant Equipment 628
Goodwill 6,012
Long-term Assets Other 128
Long-term Assets  (as reported)32,203
Long-term Assets  (calculated)6,768
+/- 25,435

Liabilities & Shareholders' Equity

Total Current Liabilities14,552
Long-term Liabilities1,981
Total Stockholder Equity32,612
Total Current Liabilities
Short-term Debt 299
Accounts payable 3,666
Other Current Liabilities 5,100
Total Current Liabilities  (as reported)14,552
Total Current Liabilities  (calculated)9,065
+/- 5,487
Long-term Liabilities
Long-term Liabilities  (as reported)1,981
Long-term Liabilities  (calculated)0
+/- 1,981
Total Stockholder Equity
Common Stock86,838
Retained Earnings -60,855
Accumulated Other Comprehensive Income 6,629
Total Stockholder Equity (as reported)32,612
Total Stockholder Equity (calculated)32,612
+/-0
Other
Cash and Short Term Investments 10,156
Common Stock Shares Outstanding 252,540
Current Deferred Revenue5,487
Liabilities and Stockholders Equity 49,145
Net Debt -9,812
Net Working Capital 2,390
Short Long Term Debt Total 344



5.3. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-30
> Total Assets 
0
43,793
44,966
49,140
26,535
35,126
38,534
38,209
30,521
35,740
20,666
14,837
16,099
17,284
13,640
3,871
868
1,075
376
123
17,524
38,483
45,573
62,637
70,588
57,717
49,145
49,14557,71770,58862,63745,57338,48317,5241233761,0758683,87113,64017,28416,09914,83720,66635,74030,52138,20938,53435,12626,53549,14044,96643,7930
   > Total Current Assets 
0
10,032
11,247
15,313
14,935
16,003
16,724
15,102
8,339
12,346
9,435
5,973
7,503
8,929
5,366
3,664
818
1,025
356
113
9,327
14,001
16,668
30,564
18,834
18,167
16,942
16,94218,16718,83430,56416,66814,0019,3271133561,0258183,6645,3668,9297,5035,9739,43512,3468,33915,10216,72416,00314,93515,31311,24710,0320
       Cash And Cash Equivalents 
0
1,363
316
1,278
5,107
4,449
3,735
1,441
969
78
160
1,464
1,101
1,494
1,192
988
764
992
350
108
3,619
6,025
11,108
23,146
11,820
12,039
10,156
10,15612,03911,82023,14611,1086,0253,6191083509927649881,1921,4941,1011,464160789691,4413,7354,4495,1071,2783161,3630
       Short-term Investments 
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000003000
       Net Receivables 
0
8,612
10,861
13,919
9,723
11,211
12,748
13,172
6,885
12,268
8,932
4,303
6,230
7,206
3,919
2,579
54
33
3
3,454
4,928
7,347
4,421
5,039
5,658
4,483
5,336
5,3364,4835,6585,0394,4217,3474,9283,454333542,5793,9197,2066,2304,3038,93212,2686,88513,17212,74811,2119,72313,91910,8618,6120
       Other Current Assets 
0
57
70
158
105
343
241
356
112
127
343
206
172
229
255
97
0
0
4
5
780
629
899
1,345
536
563
445
4455635361,34589962978054009725522917220634312711235624134310515870570
   > Long-term Assets 
0
33,761
33,719
33,828
11,600
19,123
21,810
23,107
22,182
23,394
11,231
8,864
8,596
8,355
8,274
207
50
50
20
10
3,052
19,081
28,905
32,073
51,754
39,550
32,203
32,20339,55051,75432,07328,90519,0813,052102050502078,2748,3558,5968,86411,23123,39422,18223,10721,81019,12311,60033,82833,71933,7610
       Property Plant Equipment 
0
1,715
1,983
1,985
1,490
3,767
4,302
6,049
4,209
3,602
3,274
1,368
1,230
1,051
989
89
0
0
0
749
557
633
2,838
3,886
3,400
899
628
6288993,4003,8862,838633557749000899891,0511,2301,3683,2743,6024,2096,0494,3023,7671,4901,9851,9831,7150
       Goodwill 
0
31,418
0
31,016
1,031
3,049
3,716
3,266
10,661
14,319
6,970
7,213
7,213
7,213
7,213
0
0
0
0
230
230
5,829
6,011
6,011
6,011
6,012
6,012
6,0126,0126,0116,0116,0115,82923023000007,2137,2137,2137,2136,97014,31910,6613,2663,7163,0491,03131,016031,4180
       Intangible Assets 
0
0
31,427
31,016
9,287
14,586
13,064
13,092
2,382
16,876
986
211
81
23
4
50
50
50
20
10
2,265
12,619
20,083
21,156
40,702
32,962
0
032,96240,70221,15620,08312,6192,26510205050504238121198616,8762,38213,09213,06414,5869,28731,01631,42700
       Other Assets 
0
0
309
888
823
768
728
698
833
509
0
71
71
67
67
67
0
0
0
451
5,145
5,401
5,983
6,993
0
5,689
0
05,68906,9935,9835,4015,1454510006767677171050983369872876882388830900
> Total Liabilities 
0
3,343
3,156
8,246
9,408
17,111
19,463
19,383
10,541
14,234
9,636
8,488
9,756
7,708
3,433
7,819
6,268
137
206
39
4,779
13,276
13,632
18,182
28,366
26,825
16,533
16,53326,82528,36618,18213,63213,2764,779392061376,2687,8193,4337,7089,7568,4889,63614,23410,54119,38319,46317,1119,4088,2463,1563,3430
   > Total Current Liabilities 
0
3,155
3,076
7,772
6,978
8,857
14,140
10,439
7,379
11,273
7,604
6,690
7,501
5,685
2,405
7,819
6,268
137
206
39
4,708
11,131
9,692
13,789
15,249
23,580
14,552
14,55223,58015,24913,7899,69211,1314,708392061376,2687,8192,4055,6857,5016,6907,60411,2737,37910,43914,1408,8576,9787,7723,0763,1550
       Short-term Debt 
0
0
0
11
0
90
62
2,404
1,936
4,462
2,293
3,424
2,334
2,452
143
790
0
0
0
395
1,917
1,719
248
865
940
510
299
2995109408652481,7191,9173950007901432,4522,3343,4242,2934,4621,9362,4046290011000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,959
0
0
0
0
0
0
0
00000002,9590000000000000000000
       Accounts payable 
0
2,177
3,076
2,510
5,660
6,895
7,639
6,477
4,376
4,028
683
433
1,104
313
151
62
834
127
196
27
1,003
587
925
308
1,992
3,656
3,666
3,6663,6561,9923089255871,00327196127834621513131,1044336834,0284,3766,4777,6396,8955,6602,5103,0762,1770
       Other Current Liabilities 
0
978
-3,076
31
1,318
873
5,114
306
320
1,252
100
203
97
2,920
2,111
6,967
5,434
10
10
-2,485
3,705
10,544
3,922
6,118
6,579
14,005
5,100
5,10014,0056,5796,1183,92210,5443,705-2,48510105,4346,9672,1112,920972031001,2523203065,1148731,31831-3,0769780
   > Long-term Liabilities 
0
188
80
475
2,430
8,254
5,323
8,944
3,162
2,961
2,032
1,798
2,255
2,023
1,028
0
0
0
0
2,588
71
2,145
3,940
4,393
13,117
3,245
1,981
1,9813,24513,1174,3933,9402,145712,58800001,0282,0232,2551,7982,0322,9613,1628,9445,3238,2542,430475801880
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,023
2,538
1,984
0
0
001,9842,5382,0230000000000000000000000
       Other Liabilities 
0
0
69
415
418
4,983
2,089
2,638
2,669
2,374
2,032
1,098
1,155
1,023
914
0
0
0
0
88
71
2,145
1,918
1,855
11,133
3,245
0
03,24511,1331,8551,9182,145718800009141,0231,1551,0982,0322,3742,6692,6382,0894,9834184156900
> Total Stockholder Equity
0
40,450
40,450
40,894
17,127
18,015
19,071
18,826
19,980
21,506
11,030
6,349
6,343
9,576
10,207
-3,948
-5,400
938
170
84
12,745
25,207
31,941
44,455
42,222
30,892
32,612
32,61230,89242,22244,45531,94125,20712,74584170938-5,400-3,94810,2079,5766,3436,34911,03021,50619,98018,82619,07118,01517,12740,89440,45040,4500
   Common Stock
0
40,450
40,450
40,308
17,164
17,876
17,876
17,805
17,805
19,665
19,665
21,615
24,199
27,001
27,001
27,051
27,054
28,704
28,704
28,704
35,104
47,549
56,343
71,794
77,731
78,631
86,838
86,83878,63177,73171,79456,34347,54935,10428,70428,70428,70427,05427,05127,00127,00124,19921,61519,66519,66517,80517,80517,87617,87617,16440,30840,45040,4500
   Retained Earnings Total Equity000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
-1,695
0
-3,124
-3,759
-4
91
32
-766
-55
94
41
41
55
59
9
-4,718
85
85
85
649
1,949
2,282
2,594
3,549
5,024
6,629
6,6295,0243,5492,5942,2821,949649858585-4,71895955414194-55-7663291-4-3,759-3,1240-1,6950
   Capital Surplus 000000000000000000000000000
   Treasury Stock000000000000000000000000000
   Other Stockholders Equity 
0
1,695
-40,450
3,124
3,759
0
0
0
0
0
0
0
0
0
0
0
4,718
0
0
0
649
1,949
-29,659
-41,861
-38,673
-25,868
0
0-25,868-38,673-41,861-29,6591,9496490004,718000000000003,7593,124-40,4501,6950



5.4. Balance Sheets

All numbers in thousands.