AssetsJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Jul '20Jan '20Jul '19Jan '19

Cash and Cash Equivalents

8,346

8,556

7,508

13,715

10,123

9,009

Short-Term Investments

7,764

8,297

10,346

11,956

16,023

13,052

Total Cash and Cash Equivalents

16,110

16,853

17,854

25,671

26,146

22,061

Accounts Receivable

6,701

5,669

6,685

4,884

5,854

5,237

Other Receivables

3,061

3,074

3,338

3,476

3,352

3,557

Total Trade Receivables

9,762

8,743

10,023

8,360

9,206

8,794

Inventories

3,164

2,927

3,373

3,209

3,644

3,140

Other Current Assets

5,950

6,158

5,612

4,887

4,352

4,520

Total Current Assets

34,986

34,681

36,862

42,127

43,348

38,515

Net Property, Plant & Equipment

2,113

1,992

2,090

2,005

2,085

1,964

Net Intangible Assets

9,175

10,139

11,219

1,678

1,818

2,134

Goodwill

59,136

58,719

58,660

39,087

38,535

38,388

Other Long-Term Assets

16,881

15,844

15,582

16,277

16,066

14,839

Total Assets

122,291

121,375

124,413

101,174

101,852

95,840

LiabilitiesJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Jul '20Jan '20Jul '19Jan '19

Accounts Payable

2,528

1,902

2,304

1,848

2,313

2,329

Accrued Expenses

3,611

3,299

3,608

3,216

3,984

3,187

Short-Term Debt

5,232

11,413

11,341

4,936

1,733

1,250

Unearned Revenue

16,416

15,999

16,249

14,011

13,908

13,109

Other Current Liabilities

7,277

7,406

7,082

6,840

9,371

7,377

Total Current Liabilities

35,064

40,019

40,584

30,851

31,309

27,252

Long-Term Debt

22,861

19,625

19,621

6,669

6,658

7,637

Other Long-Term Liabilities

17,523

16,201

18,751

17,403

19,532

19,477

Total Long-Term Liabilities

40,384

35,826

38,372

24,072

26,190

27,114

Total Liabilities

75,448

75,845

78,956

54,923

57,499

54,366

EquityJul '25Jan '25Jul '24Jan '24Jul '23Jan '23Jul '22Jan '22Jul '21Jan '21Jul '20Jan '20Jul '19Jan '19

Common Stock

47,747

46,521

45,800

45,002

44,289

43,424

Accumulated Other Comprehensive Income

-954

-1,493

-1,430

-1,512

-1,575

-1,586

Retained Earnings

50

502

1,087

2,761

1,639

-364

Total Common Shareholders' Equity

46,843

45,530

45,457

46,251

44,353

41,474

Minority Interests and Other

—

—

—

—

—

—

Total Shareholders' Equity

46,843

45,530

45,457

46,251

44,353

41,474

Total Liabilities and Shareholders' Equity

122,291

121,375

124,413

101,174

101,852

95,840