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

Cash and Cash Equivalents

8,400

8,346

8,161

8,556

9,065

7,508

Short-Term Investments

7,336

7,764

7,481

8,297

9,606

10,346

Total Cash and Cash Equivalents

15,736

16,110

15,642

16,853

18,671

17,854

Accounts Receivable

4,827

6,701

5,277

5,669

4,457

6,685

Other Receivables

3,085

3,061

2,958

3,074

3,123

3,338

Total Trade Receivables

7,912

9,762

8,235

8,743

7,580

10,023

Inventories

3,395

3,164

2,832

2,927

3,143

3,373

Other Current Assets

5,833

5,950

6,107

6,158

6,358

5,612

Total Current Assets

32,876

34,986

32,816

34,681

35,752

36,862

Net Property, Plant & Equipment

2,248

2,113

2,076

1,992

2,082

2,090

Net Intangible Assets

8,713

9,175

9,643

10,139

10,744

11,219

Goodwill

59,119

59,136

59,024

58,719

58,774

58,660

Other Long-Term Assets

18,146

16,881

16,223

15,844

15,981

15,582

Total Assets

121,102

122,291

119,782

121,375

123,333

124,413

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

Accounts Payable

2,418

2,528

2,260

1,902

1,996

2,304

Accrued Expenses

3,064

3,611

3,210

3,299

2,861

3,608

Short-Term Debt

6,725

5,232

6,422

11,413

12,364

11,341

Unearned Revenue

15,801

16,416

16,081

15,999

15,615

16,249

Other Current Liabilities

7,443

7,277

6,522

7,406

7,706

7,082

Total Current Liabilities

35,451

35,064

34,495

40,019

40,542

40,584

Long-Term Debt

21,364

22,861

22,857

19,625

19,623

19,621

Other Long-Term Liabilities

17,414

17,523

16,495

16,201

17,891

18,751

Total Long-Term Liabilities

38,778

40,384

39,352

35,826

37,514

38,372

Total Liabilities

74,229

75,448

73,847

75,845

78,056

78,956

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

Common Stock

48,167

47,747

46,916

46,521

45,991

45,800

Accumulated Other Comprehensive Income

-930

-954

-1,133

-1,493

-1,376

-1,430

Retained Earnings

-364

50

152

502

662

1,087

Total Common Shareholders' Equity

46,873

46,843

45,935

45,530

45,277

45,457

Minority Interests and Other

—

—

—

—

—

—

Total Shareholders' Equity

46,873

46,843

45,935

45,530

45,277

45,457

Total Liabilities and Shareholders' Equity

121,102

122,291

119,782

121,375

123,333

124,413