| Period Ending: | 2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 11-30 |
2011 11-30 |
2010 11-30 |
2009 11-30 |
2008 11-30 |
2007 11-30 |
2006 11-30 |
2005 11-30 |
2003 11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-03-07 | 2024-12-23 | 2023-02-23 | 2022-02-24 | 2021-02-17 | 2020-02-26 | 2019-02-20 | 2018-02-21 | 2017-02-23 | 2016-02-24 | 2015-02-25 | 2014-02-25 | 2013-01-25 | 2012-01-26 | 2011-01-26 | 2010-01-28 | 2009-01-28 | 2008-02-27 | 2006-11-30 | 2005-11-30 | 2003-11-30 |
| Total Current Assets | 16,179 | 11,685 | 10,563 | 11,680 | 17,169 | 7,913 | 13,299 | 13,978 | 11,914 | 10,669 | 11,131 | 7,783 | 8,729 | 8,958 | 5,474 | 16,063 | 13,455 | 11,671 | 4,170 | 3,472 | 0 |
| Cash and Short Term Investments | 16,179 | 11,685 | 10,563 | 10,766 | 16,225 | 6,924 | 13,299 | 13,978 | 11,914 | 10,669 | 11,131 | 7,783 | 8,729 | 8,958 | 5,474 | 14,371 | 11,221 | 8,506 | 876.7 | 559.5 | 0 |
| Cash & Equivalents | 8,474 | 11,685 | 8,856 | 8,750 | 13,564 | 6,924 | 13,299 | 13,306 | 11,914 | 9,572 | 7,284 | 6,554 | 2,584 | 2,850 | 5,099 | 13,021 | 10,171 | 1,815 | 349.4 | 307.2 | 0 |
| Short Term Investments | 7,705 | 0 | 1,707 | 2,016 | 2,661 | 0 | 0 | 672 | 0 | 1,097 | 3,847 | 1,229 | 6,145 | 6,108 | 375 | 1,350 | 1,050 | 6,691 | 527.3 | 252.4 | 0 |
| Receivables | 0 | 0 | 0 | 914 | 944 | 989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,692 | 2,234 | 3,165 | 3,294 | 2,912 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 147,640 | 151,713 | 131,851 | 110,242 | 112,889 | 113,996 | 109,553 | 100,087 | 92,308 | 86,799 | 83,126 | 79,340 | 73,491 | 69,117 | 60,785 | 46,021 | 39,892 | 37,376 | 29,067 | 26,944 | 24,033 |
| Total Non-Current Assets | 131,461 | 140,028 | 121,288 | 98,562 | 95,720 | 106,083 | 96,254 | 86,109 | 80,394 | 76,130 | 71,995 | 71,557 | 64,762 | 60,159 | 55,311 | 29,958 | 26,438 | 25,705 | 24,897 | 23,472 | 24,033 |
| Property, Plant and Equipment | 1,072 | 1,091 | 1,003 | 983 | 1,027 | 1,057 | 936 | 825 | 734 | 693 | 670 | 654 | 538 | 483 | 454.6 | 493.2 | 552.5 | 575.2 | 660.9 | 624.5 | 0 |
| Goodwill and Intangible Assets | 255 | 255 | 255 | 255 | 350 | 410 | 416 | 418 | 421 | 423 | 433 | 469 | 475 | 443 | 444.4 | 451.1 | 458.7 | 315.2 | 734.9 | 322 | 0 |
| Goodwill | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 257 | 284 | 286 | 255 | 255.4 | 255.4 | 255.4 | 255.4 | 533.7 | 255.4 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 95 | 155 | 161 | 163 | 166 | 168 | 176 | 185 | 189 | 188 | 189 | 195.6 | 203.3 | 59.77 | 201.2 | 66.62 | 0 |
| Long Term Investments | 133,466 | 142,064 | 122,621 | 98,572 | 99,902 | 106,489 | 93,882 | 85,144 | 79,011 | 74,372 | 70,071 | 69,533 | 62,685 | 57,768 | 53,918 | 28,666 | 26,445 | 24,862 | 23,825 | 22,818 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | -3,332 | -3,382 | -2,591 | -1,248 | -5,559 | -1,873 | 1,020 | -278 | 228 | 642 | 821 | 901 | 1,064 | 1,465 | 494.3 | 347.5 | -1,018 | -47.25 | -323.8 | -291.8 | 24,033 |
| Total Current Liabilities | 107,009 | 109,681 | 96,930 | 78,357 | 80,764 | 76,436 | 71,195 | 62,869 | 55,542 | 50,874 | 49,448 | 48,057 | 45,952 | 42,588 | 36,622 | 34,349 | 32,537 | 26,794 | 21,785 | 21,480 | 0 |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 269 | 265 | 135.5 | 181.9 | 0 |
| Notes Payable/Short Term Debt | 0 | 750 | 0 | 1,750 | 0 | 0 | 0 | 0 | 0 | 0 | 113 | 140 | 327 | 50 | 0 | 0 | 1,000 | 500 | 6,740 | 3,773 | 0 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 531.3 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 107,009 | 108,931 | 96,930 | 76,607 | 80,764 | 76,436 | 71,195 | 62,869 | 55,542 | 50,874 | 49,335 | 47,917 | 45,625 | 42,538 | 36,622 | 34,349 | 31,268 | 25,498 | 14,910 | 17,525 | 0 |
| Total Liabilities | 129,714 | 137,478 | 117,956 | 96,834 | 102,005 | 102,137 | 98,423 | 89,195 | 80,985 | 75,524 | 71,992 | 68,531 | 63,618 | 60,875 | 54,328 | 37,585 | 33,977 | 31,777 | 23,292 | 22,343 | 20,223 |
| Total Non-Current Liabilities | 22,705 | 27,797 | 21,026 | 18,477 | 21,241 | 25,701 | 27,228 | 26,326 | 25,443 | 24,650 | 22,544 | 20,474 | 17,666 | 18,287 | 17,706 | 3,237 | 1,439 | 4,983 | 1,508 | 863.7 | 20,223 |
| Total Long Term Debt | 16,253 | 20,581 | 20,108 | 18,477 | 21,241 | 25,701 | 27,228 | 26,326 | 25,443 | 24,650 | 22,544 | 20,474 | 17,666 | 18,287 | 17,706 | 2,428 | 1,735 | 2,134 | 1,508 | 863.7 | 931.6 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 0.388 | 2.27 | 3.65 | 4.95 | 6.18 | 7.33 | 0 |
| Other Long Term Liabilities | 6,452 | 7,216 | 918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -0.388 | 806.5 | -299.6 | 2,844 | -6.18 | -7.33 | 19,292 |
| Total Equity | 17,926 | 14,235 | 13,895 | 13,408 | 10,884 | 11,859 | 11,130 | 10,892 | 11,323 | 11,275 | 11,134 | 10,809 | 9,873 | 8,242 | 6,457 | 8,436 | 5,916 | 5,599 | 5,775 | 4,600 | 3,809 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 17,926 | 14,235 | 13,895 | 13,408 | 10,884 | 11,859 | 11,130 | 10,892 | 11,323 | 11,275 | 11,134 | 10,809 | 9,873 | 8,242 | 6,457 | 8,436 | 5,916 | 5,599 | 5,775 | 4,600 | 3,809 |
| Retained Earnings | 33,583 | 29,855 | 27,758 | 24,766 | 19,955 | 21,290 | 18,906 | 16,687 | 15,130 | 13,250 | 11,467 | 9,611 | 7,472 | 5,243 | 3,126 | 3,873 | 3,047 | 2,718 | 3,008 | 2,432 | 0 |
| Accumulated Other Earnings | -296 | -225 | -339 | -94 | 45 | -119 | -156 | -152 | -161 | -160 | -138 | -68 | -72 | -52 | -82.55 | -154.8 | -66.34 | 32.03 | 130 | 45.22 | 0 |
| Common Stock | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5.47 | 5.45 | 4.8 | 4.78 | 0.1 | 0.1 | 0 |
| Preferred Stock | 1,056 | 1,056 | 1,056 | 1,056 | 1,056 | 563 | 563 | 563 | 560 | 560 | 560 | 560 | 560 | 0 | 0 | 1,158 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | -16,423 | -16,457 | -14,586 | -12,326 | -10,178 | -9,881 | -8,189 | -6,212 | -4,211 | -2,380 | -760 | 701 | 1,908 | 3,046 | 3,407 | 3,554 | 2,930 | 2,845 | 2,636 | 2,123 | 3,809 |
| Total Liabilities & Total Equity | 147,640 | 151,713 | 131,851 | 110,242 | 112,889 | 113,996 | 109,553 | 100,087 | 92,308 | 86,799 | 83,126 | 79,340 | 73,491 | 69,117 | 60,785 | 46,021 | 39,892 | 37,376 | 29,067 | 26,944 | 24,033 |
| Total Liabilities & Shareholders' Equity | 147,640 | 151,713 | 131,851 | 110,242 | 112,889 | 113,996 | 109,553 | 100,087 | 92,308 | 86,799 | 83,126 | 79,340 | 73,491 | 69,117 | 60,785 | 46,021 | 39,892 | 37,376 | 29,067 | 26,944 | 24,033 |
| Total Investments | 141,171 | 142,064 | 124,328 | 100,588 | 102,563 | 106,489 | 93,882 | 85,816 | 79,011 | 75,469 | 73,918 | 70,762 | 68,830 | 63,876 | 54,293 | 30,016 | 27,495 | 31,554 | 24,352 | 23,070 | 0 |
| Total Debt | 16,253 | 21,331 | 20,108 | 20,227 | 21,241 | 25,701 | 27,228 | 26,326 | 25,443 | 24,650 | 22,657 | 20,614 | 17,993 | 18,337 | 17,706 | 2,428 | 2,735 | 2,634 | 8,247 | 4,637 | 931.6 |
| Net Debt | 7,779 | 9,646 | 11,252 | 11,477 | 7,677 | 18,777 | 13,929 | 13,020 | 13,529 | 15,078 | 15,373 | 14,060 | 15,409 | 15,487 | 12,607 | -10,593 | -7,436 | 819.2 | 7,898 | 4,330 | 931.6 |