AssetsOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23

Cash and Cash Equivalents

8,978

10,365

10,928

8,848

7,997

7,682

Short-Term Investments

2,345

5,007

6,480

5,184

4,760

4,954

Total Cash and Cash Equivalents

11,323

15,372

17,408

14,032

12,757

12,636

Accounts Receivable

5,474

5,596

4,354

11,945

4,741

5,391

Total Trade Receivables

5,474

5,596

4,354

11,945

4,741

5,391

Other Current Assets

4,266

4,363

4,104

3,750

3,927

3,835

Total Current Assets

21,063

25,331

25,866

29,727

21,425

21,862

Net Property, Plant & Equipment

5,096

5,182

5,260

5,393

5,583

5,710

Net Intangible Assets

3,491

3,669

4,033

4,428

4,119

4,415

Goodwill

52,457

51,438

51,281

51,283

49,093

48,941

Long-Term Investments

6,410

5,085

4,941

4,852

4,845

5,017

Other Long-Term Assets

6,627

6,868

7,229

7,245

6,330

6,235

Total Assets

95,144

97,573

98,610

102,928

91,395

92,180

LiabilitiesOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23

Accounts Payable

5,850

5,397

5,804

6,658

5,331

5,220

Accrued Expenses

—

—

—

—

—

—

Short-Term Debt

—

—

—

—

—

—

Current Portion of Leases

564

580

593

579

572

559

Unearned Revenue

14,996

16,555

17,799

20,743

13,472

15,222

Total Current Liabilities

21,410

22,532

24,196

27,980

19,375

21,001

Long-Term Debt

8,438

8,436

8,435

8,433

8,432

8,430

Leases

2,137

2,221

2,341

2,380

2,420

2,404

Other Long-Term Liabilities

3,138

3,056

2,972

2,962

2,643

2,712

Total Long-Term Liabilities

13,713

13,713

13,748

13,775

13,495

13,546

Total Liabilities

35,123

36,245

37,944

41,755

32,870

34,547

EquityOct '25Jul '25Apr '25Jan '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23

Preferred Stock

—

—

—

—

—

—

Common Stock

1

1

1

1

1

1

Treasury Stock

-28,255

-24,408

-22,199

-19,507

-19,414

-18,182

Additional Paid-in Capital

67,448

66,701

65,490

64,576

63,114

62,143

Accumulated Other Comprehensive Income

154

47

-130

-266

-225

-236

Retained Earnings

20,673

18,987

17,504

16,369

15,049

13,907

Total Common Shareholders' Equity

60,021

61,328

60,666

61,173

58,525

57,633

Minority Interests and Other

—

—

—

—

—

—

Total Shareholders' Equity

60,021

61,328

60,666

61,173

58,525

57,633

Total Liabilities and Shareholders' Equity

95,144

97,573

98,610

102,928

91,395

92,180