Model N (MODN)
(Delayed Data from NYSE)
$29.64 USD
+0.02 (0.07%)
Updated Apr 26, 2024 04:00 PM ET
After-Market: $29.66 +0.02 (0.07%) 7:58 PM ET
3-Hold of 5 3
F Value B Growth A Momentum C VGM
Balance Sheet
Fiscal Year End for Model N, Inc falls in the month of September.
All items in Millions except Per Share data.
9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 | |
---|---|---|---|---|---|
Assets | |||||
Cash & Equivalents | 301 | 194 | 165 | 200 | 61 |
Receivables | 62 | 49 | 43 | 36 | 27 |
Notes Receivable | 0 | 0 | 0 | 0 | 0 |
Inventories | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 21 | 19 | 14 | 10 | 7 |
Total Current Assets | 384 | 262 | 222 | 246 | 95 |
Net Property & Equipment | 1 | 2 | 2 | 1 | 1 |
Investments & Advances | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 |
Deferred Charges | 0 | 0 | 0 | 0 | 0 |
Intangibles | 96 | 103 | 111 | 64 | 68 |
Deposits & Other Assets | 9 | 10 | 8 | 6 | 6 |
Total Assets | 500 | 392 | 364 | 320 | 170 |
Liabilities & Shareholders Equity | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 |
---|---|---|---|---|---|
Notes Payable | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 4 | 6 | 5 | 3 | 2 |
Current Portion Long-Term Debt | 0 | 0 | 0 | 0 | 5 |
Current Portion Capital Leases | 0 | 0 | 0 | 0 | 0 |
Accrued Expenses | 23 | 34 | 29 | 22 | 24 |
Income Taxes Payable | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 62 | 63 | 58 | 51 | 45 |
Total Current Liabilities | 93 | 107 | 96 | 78 | 76 |
Mortgages | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes/Income | 0 | 0 | 0 | 0 | 0 |
Convertible Debt | 0 | 0 | 0 | 0 | 0 |
Long-Term Debt | 280 | 135 | 124 | 114 | 39 |
Non-Current Capital Leases | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 4 | 3 | 2 | 1 | 1 |
Minority Interest (Liabilities) | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 385 | 258 | 240 | 196 | 117 |
Shareholders Equity | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 |
---|---|---|---|---|---|
Preferred Stock | 0 | 0 | 0 | 0 | 0 |
Common Stock (Par) | 0 | 0 | 0 | 0 | 0 |
Capital Surplus | 415 | 421 | 381 | 352 | 266 |
Retained Earnings | -297 | -284 | -256 | -226 | -212 |
Other Equity | -2 | -2 | -1 | -1 | -1 |
Treasury Stock | 0 | 0 | 0 | 0 | 0 |
Total Shareholder's Equity | 115 | 135 | 124 | 125 | 53 |
Total Liabilities & Shareholder's Equity | 500 | 392 | 364 | 320 | 170 |
Total Common Equity | 115 | 135 | 124 | 125 | 53 |
Shares Outstanding | 38.40 | 37.00 | 35.70 | 34.50 | 32.70 |
Book Value Per Share | 3.01 | 3.64 | 3.46 | 3.61 | 1.61 |
Fiscal Year End for Model N, Inc falls in the month of September.
All items in Millions except Per Share data.
3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 | 3/31/2023 | |
---|---|---|---|---|---|
Assets | |||||
Cash & Equivalents | -99,999 | 303 | 301 | 300 | 271 |
Receivables | NA | 83 | 62 | 52 | 76 |
Notes Receivable | NA | 0 | 0 | 0 | 0 |
Inventories | NA | 0 | 0 | 0 | 0 |
Other Current Assets | NA | 15 | 21 | 13 | 12 |
Total Current Assets | NA | 402 | 384 | 364 | 358 |
Net Property & Equipment | NA | 1 | 1 | 1 | 1 |
Investments & Advances | NA | 0 | 0 | 0 | 0 |
Other Non-Current Assets | NA | 0 | 0 | 0 | 0 |
Deferred Charges | NA | 0 | 0 | 0 | 0 |
Intangibles | NA | 94 | 96 | 98 | 99 |
Deposits & Other Assets | NA | 10 | 9 | 9 | 10 |
Total Assets | NA | 515 | 500 | 483 | 481 |
Liabilities & Shareholders Equity | 3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 | 3/31/2023 |
---|---|---|---|---|---|
Notes Payable | NA | 0 | 0 | 0 | 0 |
Accounts Payable | NA | 3 | 4 | 5 | 5 |
Current Portion Long-Term Debt | NA | 0 | 0 | 0 | 0 |
Current Portion Capital Leases | NA | 0 | 0 | 0 | 0 |
Accrued Expenses | NA | 18 | 23 | 19 | 17 |
Income Taxes Payable | NA | 0 | 0 | 0 | 0 |
Other Current Liabilities | NA | 74 | 62 | 60 | 71 |
Total Current Liabilities | NA | 100 | 93 | 88 | 97 |
Mortgages | NA | 0 | 0 | 0 | 0 |
Deferred Taxes/Income | NA | 0 | 0 | 0 | 0 |
Convertible Debt | NA | 0 | 0 | 0 | 0 |
Long-Term Debt | NA | 281 | 280 | 280 | 279 |
Non-Current Capital Leases | NA | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | NA | 4 | 4 | 3 | |
Minority Interest (Liabilities) | NA | 0 | 0 | 0 | 0 |
Total Liabilities | NA | 391 | 385 | 380 | 389 |
Shareholders Equity | 3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 | 3/31/2023 |
---|---|---|---|---|---|
Preferred Stock | NA | 0 | 0 | 0 | 0 |
Common Stock (Par) | NA | 0 | 0 | 0 | 0 |
Capital Surplus | NA | 425 | 415 | 403 | 395 |
Retained Earnings | NA | -299 | -297 | -297 | -300 |
Other Equity | NA | -2 | -2 | -2 | -2 |
Treasury Stock | NA | 0 | 0 | 0 | 0 |
Total Shareholder's Equity | NA | 124 | 115 | 104 | 92 |
Total Liabilities & Shareholder's Equity | NA | 515 | 500 | 483 | 481 |
Total Common Equity | 0 | 124 | 115 | 104 | 92 |
Shares Outstanding | 39.00 | 39.00 | 38.40 | 38.40 | 38.10 |
Book Value Per Share | 0.00 | 3.19 | 3.01 | 2.70 | 2.42 |