|
Balance Sheet for
Ulticom Inc.
(ULCM)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
13,190 |
206,771 |
278,963 |
19,372 |
6,316 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
65,087 |
75,224 |
5,205 |
227,300 |
218,066 |
| Accounts Receivable |
10,657 |
11,532 |
15,520 |
11,062 |
6,417 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
10,657 |
11,532 |
15,520 |
11,062 |
6,417 |
| Inventories, Raw Materials |
- |
- |
241 |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
1,426 |
- |
- |
| Inventories, Other |
1,019 |
1,101 |
- |
1,286 |
762 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
1,019 |
1,101 |
1,667 |
1,286 |
762 |
| Prepaid Expenses |
7,444 |
8,059 |
4,615 |
3,558 |
3,448 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
97,397 |
302,687 |
305,970 |
262,578 |
235,009 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
813 |
792 |
727 |
519 |
499 |
| Machinery, Furniture and Equipment |
13,251 |
13,262 |
12,953 |
5,473 |
7,105 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
14,064 |
14,054 |
13,680 |
5,992 |
7,604 |
| Gross Fixed Assets |
14,064 |
14,054 |
13,680 |
5,992 |
7,604 |
| Accumulated Depreciation |
(12,192) |
(11,213) |
(9,769) |
(3,718) |
(5,422) |
| Net Fixed Assets |
1,872 |
2,841 |
3,911 |
2,274 |
2,182 |
| Intangibles |
- |
- |
- |
- |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
6,377 |
7,557 |
5,613 |
- |
- |
| Other Non-Current Assets |
1,411 |
1,866 |
2,907 |
7,140 |
7,436 |
| Total Non-Current Assets |
9,660 |
12,264 |
12,431 |
9,414 |
9,618 |
| Total Assets |
107,057 |
314,951 |
318,401 |
271,992 |
244,627 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
661 |
589 |
8,562 |
11,966 |
9,073 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
- |
- |
- |
- |
- |
| Accrued Liabilities |
5,937 |
7,981 |
- |
- |
- |
| Deferred Revenues |
- |
- |
2,853 |
4,462 |
3,707 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
2,945 |
2,619 |
- |
- |
- |
| Total Current Liabilities |
9,543 |
11,189 |
11,415 |
16,428 |
12,780 |
| Long Term Debt |
- |
- |
- |
- |
- |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
5,357 |
7,296 |
8,126 |
- |
- |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
5,357 |
7,296 |
8,126 |
- |
- |
| Total Liabilities |
14,900 |
18,485 |
19,541 |
16,428 |
12,780 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
92,157 |
296,466 |
298,860 |
255,564 |
231,847 |
| Common Par |
- |
- |
- |
- |
- |
| Additional Paid in Capital |
96,691 |
230,373 |
228,796 |
216,490 |
208,576 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(3,582) |
66,775 |
69,911 |
39,840 |
23,869 |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
(952) |
(682) |
153 |
(766) |
(598) |
| Total Capitalization |
92,157 |
296,466 |
298,860 |
255,564 |
231,847 |
| Total Equity |
92,157 |
296,466 |
298,860 |
255,564 |
231,847 |
| Total Liabilities & Shareholder's Equity |
107,057 |
314,951 |
318,401 |
271,992 |
244,627 |
| Cash Flow |
(3,028) |
(1,080) |
6,097 |
17,293 |
6,513 |
| Working Capital |
87,854 |
291,498 |
294,555 |
246,150 |
222,229 |
| Free Cash Flow |
(204,261) |
(2,586) |
1,758 |
16,910 |
3,512 |
| Invested Capital |
92,157 |
296,466 |
298,860 |
255,564 |
231,847 |
| Shares Outstanding - Common Class Only |
11,045 |
10,898 |
10,893 |
10,775 |
10,538 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
11,045 |
10,898 |
10,893 |
10,775 |
10,538 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
10,896 |
10,875 |
10,871 |
10,650 |
10,465 |
| Diluted Weighted Shares Outstanding |
10,896 |
10,875 |
11,051 |
11,002 |
10,815 |
|
|
|