AssetsNov '25Aug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23

Cash and Cash Equivalents

19,241

10,445

10,786

17,406

10,941

10,616

Short-Term Investments

525

560

417

417

370

295

Total Cash and Cash Equivalents

19,766

11,005

11,203

17,823

11,311

10,911

Accounts Receivable

9,440

8,843

8,558

8,051

8,177

8,021

Total Trade Receivables

9,440

8,843

8,558

8,051

8,177

8,021

Inventories

—

—

—

—

—

—

Other Current Assets

5,160

4,786

4,818

4,242

4,015

4,140

Total Current Assets

34,366

24,634

24,579

30,116

23,503

23,072

Net Property, Plant & Equipment

67,875

53,194

43,522

31,970

26,432

23,094

Net Intangible Assets

3,760

4,167

4,587

5,131

5,679

6,270

Goodwill

62,207

62,211

62,207

62,171

62,204

62,249

Other Long-Term Assets

36,776

36,243

33,466

31,990

30,665

29,529

Total Assets

204,984

180,449

168,361

161,378

148,483

144,214

LiabilitiesNov '25Aug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23

Accounts Payable

10,140

8,203

5,113

2,423

2,679

2,207

Accrued Expenses

1,947

1,794

2,243

1,839

1,653

1,772

Short-Term Debt

8,091

9,079

7,271

8,167

8,162

9,201

Unearned Revenue

9,940

12,098

9,387

9,019

9,430

11,455

Other Current Liabilities

7,677

8,700

8,629

8,175

7,128

7,410

Total Current Liabilities

37,795

39,874

32,643

29,623

29,052

32,045

Long-Term Debt

99,984

82,236

85,297

88,109

80,462

75,314

Leases

16,311

14,094

11,536

—

—

—

Other Long-Term Liabilities

20,437

19,579

17,916

26,385

24,733

25,586

Total Long-Term Liabilities

136,732

115,909

114,749

114,494

105,195

100,900

Total Liabilities

174,527

155,783

147,392

144,117

134,247

132,945

EquityNov '25Aug '25May '25Feb '25Nov '24Aug '24May '24Feb '24Nov '23Aug '23May '23Feb '23

Common Stock

40,577

39,378

37,107

35,691

34,310

33,083

Accumulated Other Comprehensive Income

-1,271

-1,170

-1,175

-1,593

-1,519

-1,328

Retained Earnings

-9,355

-14,054

-15,481

-17,368

-19,045

-20,939

Total Common Shareholders' Equity

29,951

24,154

20,451

16,730

13,746

10,816

Minority Interests and Other

506

512

518

531

490

453

Total Shareholders' Equity

30,457

24,666

20,969

17,261

14,236

11,269

Total Liabilities and Shareholders' Equity

204,984

180,449

168,361

161,378

148,483

144,214