AssetsOct '25Aug '25May '25Jan '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23

Cash and Cash Equivalents

621

4,860

3,054

1,761

3,271

4,360

Short-Term Investments

412

396

368

372

335

330

Total Cash and Cash Equivalents

1,033

5,256

3,422

2,133

3,606

4,690

Accounts Receivable

1,216

—

—

94

108

—

Total Trade Receivables

1,216

—

—

94

108

—

Inventories

17,183

16,342

18,335

17,409

17,566

16,841

Other Current Assets

788

1,041

918

722

697

806

Total Current Assets

20,220

22,639

22,675

20,358

21,977

22,337

Net Property, Plant & Equipment

22,654

21,595

21,435

21,387

21,357

21,334

Net Intangible Assets

5,994

976

—

277

281

284

Goodwill

3,982

691

—

311

311

311

Long-Term Investments

280

273

300

277

312

292

Other Long-Term Assets

323

440

962

492

505

376

Total Assets

53,453

46,614

45,372

43,102

44,743

44,934

LiabilitiesOct '25Aug '25May '25Jan '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23

Accounts Payable

10,236

9,513

11,235

9,290

10,602

10,336

Accrued Expenses

1,023

1,098

853

1,008

828

1,055

Short-Term Debt

—

—

—

—

—

—

Current Portion of Long-Term Debt

2,437

4,175

4,183

2,586

2,576

1,290

Current Portion of Leases

691

536

562

563

497

552

Unearned Revenue

1,537

1,558

1,500

1,358

1,359

1,417

Other Current Liabilities

3,527

4,742

4,055

3,952

3,585

3,596

Total Current Liabilities

19,451

21,622

22,388

18,757

19,447

18,246

Long-Term Debt

37,498

30,548

30,541

32,901

32,906

34,659

Leases

4,070

3,801

3,669

3,628

3,741

3,738

Other Long-Term Liabilities

2,816

2,043

2,028

2,047

2,068

2,054

Total Long-Term Liabilities

44,384

36,392

36,238

38,576

38,715

40,451

Total Liabilities

63,835

58,014

58,626

57,333

58,162

58,697

EquityOct '25Aug '25May '25Jan '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23

Common Stock

280

280

280

280

282

284

Additional Paid-in Capital

228

147

13

—

—

—

Accumulated Other Comprehensive Income

275

281

286

288

292

295

Retained Earnings

-11,165

-12,108

-13,833

-14,799

-13,993

-14,342

Total Common Shareholders' Equity

-10,382

-11,400

-13,254

-14,231

-13,419

-13,763

Minority Interests and Other

—

—

—

—

—

—

Total Shareholders' Equity

-10,382

-11,400

-13,254

-14,231

-13,419

-13,763

Total Liabilities and Shareholders' Equity

53,453

46,614

45,372

43,102

44,743

44,934