AssetsLTMMay '25May '24May '23May '22May '21May '20May '19May '18May '17May '16

Cash and Cash Equivalents

19,241

10,786

10,454

9,765

21,383

30,098

37,239

20,514

21,620

21,784

20,152

Short-Term Investments

525

417

207

422

519

16,456

5,818

17,313

45,641

44,294

35,973

Total Cash and Cash Equivalents

19,766

11,203

10,661

10,187

21,902

46,554

43,057

37,827

67,261

66,078

56,125

Accounts Receivable

9,440

8,558

7,874

6,915

5,953

5,409

5,551

5,134

5,136

5,300

5,385

Other Receivables

—

—

—

—

—

—

—

—

—

—

—

Total Trade Receivables

9,440

8,558

7,874

6,915

5,953

5,409

5,551

5,134

5,136

5,300

5,385

Inventories

—

—

—

—

—

—

—

—

—

—

212

Other Current Assets

5,160

4,818

4,019

3,902

3,778

3,604

3,532

3,425

3,762

3,137

2,591

Total Current Assets

34,366

24,579

22,554

21,004

31,633

55,567

52,140

46,386

76,159

74,515

64,313

Net Property, Plant & Equipment

67,875

43,522

21,536

17,069

9,716

7,049

6,244

6,252

5,897

5,315

4,000

Net Intangible Assets

3,760

4,587

6,890

9,837

1,440

2,430

3,738

5,279

6,670

7,679

4,943

Goodwill

62,207

62,207

62,230

62,261

43,811

43,935

43,769

43,779

43,755

43,045

34,590

Other Long-Term Assets

36,776

33,466

27,766

24,213

22,697

22,126

9,547

7,013

5,370

4,437

4,334

Total Assets

204,984

168,361

140,976

134,384

109,297

131,107

115,438

108,709

137,851

134,991

112,180

LiabilitiesLTMMay '25May '24May '23May '22May '21May '20May '19May '18May '17May '16

Accounts Payable

10,140

5,113

2,357

1,204

1,317

745

637

580

529

599

504

Accrued Expenses

1,947

2,243

1,916

2,053

1,944

2,017

1,453

1,628

1,806

1,966

1,966

Short-Term Debt

8,091

7,271

10,605

4,061

3,749

8,250

2,371

4,494

4,491

9,797

3,750

Unearned Revenue

9,940

9,387

9,313

8,970

8,357

8,775

8,002

8,374

8,341

8,233

7,655

Other Current Liabilities

7,677

8,629

7,353

6,802

4,144

4,377

4,737

3,554

3,957

3,583

3,333

Total Current Liabilities

37,795

32,643

31,544

23,090

19,511

24,164

17,200

18,630

19,124

24,178

17,208

Long-Term Debt

99,984

85,297

76,264

86,420

72,110

75,995

69,226

51,673

56,128

48,112

40,105

Leases

16,311

11,536

6,255

—

—

—

—

—

—

—

—

Other Long-Term Liabilities

20,437

17,916

17,674

23,318

23,444

24,996

16,295

16,043

15,726

8,455

7,077

Total Long-Term Liabilities

136,732

114,749

100,193

109,738

95,554

100,991

85,521

67,716

71,854

56,567

47,182

Total Liabilities

174,527

147,392

131,737

132,828

115,065

125,155

102,721

86,346

90,978

80,745

64,390

EquityLTMMay '25May '24May '23May '22May '21May '20May '19May '18May '17May '16

Common Stock

40,577

37,107

32,764

30,215

26,808

26,533

26,486

26,909

28,950

27,065

24,217

Accumulated Other Comprehensive Income

-1,271

-1,175

-1,432

-1,522

-1,692

-1,175

-1,716

-1,628

-1,689

-803

-816

Retained Earnings

-9,355

-15,481

-22,628

-27,620

-31,336

-20,120

-12,696

-3,496

19,111

27,598

23,888

Total Common Shareholders' Equity

29,951

20,451

8,704

1,073

-6,220

5,238

12,074

21,785

46,372

53,860

47,289

Minority Interests and Other

506

518

535

483

452

714

643

578

501

386

501

Total Shareholders' Equity

30,457

20,969

9,239

1,556

-5,768

5,952

12,717

22,363

46,873

54,246

47,790

Total Liabilities and Shareholders' Equity

204,984

168,361

140,976

134,384

109,297

131,107

115,438

108,709

137,851

134,991

112,180