| |
Pansophic Systems Yearly Financials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ending April 30 |
|
|
|
|
|
|
|
|
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
Product and License |
|
33153 |
46492 |
56250 |
74825 |
107335 |
100366 |
115638 |
107094 |
|
|
Customer Support |
|
18946 |
21806 |
26277 |
37832 |
55630 |
65113 |
85416 |
103508 |
|
|
Consulting and Training |
|
|
|
|
|
|
8900 |
14381 |
17604 |
|
|
Earned Finane Charges |
|
1019 |
1199 |
1710 |
1968 |
2330 |
2436 |
2975 |
1994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
53118 |
69497 |
84237 |
114625 |
165295 |
176815 |
218410 |
230200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
Cost of product and license |
|
|
|
|
|
|
12260 |
10398 |
9417 |
|
|
Cost of support and services |
|
|
|
|
|
|
8804 |
12485 |
18344 |
|
|
Selling, general and administrative |
|
34037 |
43758 |
53913 |
76250 |
114030 |
108327 |
134842 |
147033 |
|
|
Product Development |
|
5443 |
7061 |
10394 |
11769 |
13928 |
16578 |
18039 |
21213 |
|
|
Depreciation and amortization |
|
2548 |
4596 |
4668 |
6543 |
12929 |
|
|
|
|
|
Unusaul and nonrecurring items |
|
|
|
|
|
|
|
9221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
42028 |
55415 |
68975 |
94562 |
140887 |
145969 |
184985 |
196007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
11090 |
14082 |
15262 |
20063 |
24408 |
30846 |
33425 |
34193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income(Expense) |
|
1645 |
3874 |
6025 |
5082 |
-1475 |
1125 |
1572 |
-903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before Taxes and Extraordinary Items |
|
12735 |
17956 |
21287 |
25145 |
22933 |
31971 |
34997 |
33290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes |
|
4407 |
6071 |
7126 |
8384 |
7255 |
11382 |
14314 |
12650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
8328 |
11885 |
14161 |
16761 |
15678 |
17807 |
-12848 |
20640 |
|
|
Net Income % of Sales |
|
15.68% |
17.10% |
16.81% |
14.62% |
9.48% |
10.07% |
-5.88% |
8.97% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding |
|
16496 |
17306 |
17386 |
17685 |
18696 |
18637 |
18535 |
17990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS incl Extraordinary Item |
|
0.50 |
0.69 |
0.81 |
0.95 |
0.84 |
0.96 |
-0.69 |
1.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ending April 30 |
|
|
|
|
|
|
|
|
1984 |
1985 |
1986 |
1987 |
1988 |
1989 |
1990 |
1991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity |
|
|
85777 |
106812 |
155025 |
173888 |
233458 |
125466 |
131518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
