AstroNova Inc
Buy, Hold or Sell?

Let's analyse AstroNova Inc together

Penke I guess you are interested in AstroNova Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of AstroNova Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about AstroNova Inc

I send you an email if I find something interesting about AstroNova Inc.

Quick analysis of AstroNova Inc (30 sec.)

What can you expect buying and holding a share of AstroNova Inc? (30 sec.)

How much money do you get?

$0.05

When do you have the money?

1 year

How often do you get paid?

77.5%

What is your share worth?

Current worth

$11.61

Expected worth in 1 year

$12.27

How sure are you?

82.5%

+ What do you gain per year?

Total Gains per Share

$0.71

Return On Investment

4.2%

For what price can you sell your share?

Current Price per Share

$16.77

Expected price per share

$15.75 - $18.00

How sure are you?

50%

1. Valuation of AstroNova Inc (5 min.)

Live pricePrice per Share (EOD)

$16.77

Book Value per Share

$11.61

Intrinsic Value Per Share

$-6.06 - $3.04

Total Value Per Share

$5.55 - $14.65

My calculation of the intrinsic value of AstroNova Inc is based how much money is coming from the company's main activities (Free Cash Flow).

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.09) 3Y: ($0.05) TTM: ($0.31)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.00) 3Y: ($-0.01) TTM: ($0.14)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$0.06	$0.36	$-0.02 - $0.36
2	$-0.08	$0.70	$-0.23 - $0.36
3	$-0.39	$1.04	$-0.45 - $0.36
4	$-0.86	$1.36	$-0.67 - $0.35
5	$-1.48	$1.66	$-0.88 - $0.35
6	$-2.21	$1.96	$-1.10 - $0.35
7	$-3.05	$2.24	$-1.32 - $0.35
8	$-3.98	$2.52	$-1.53 - $0.34
9	$-4.98	$2.78	$-1.75 - $0.34
10	$-6.06	$3.04	$-1.96 - $0.34

2. Growth of AstroNova Inc (5 min.)

Is AstroNova Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$86.8m	$81m	$4.2m	5.0%

How much money is AstroNova Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$836.5k	$134.7k	$701.7k	83.9%
Net Profit Margin	2.1%	0.3%	-	-

How much money comes from the company's main activities?

Quarterly Yearly

3. Financial Health of AstroNova Inc (5 min.)

4. Comparing to competitors in the Computer Hardware industry (5 min.)

Industry Rankings (Computer Hardware)

Richest
#124 / 204

Most Revenue
#130 / 204

Most Profit
#127 / 204

Most Efficient
#112 / 204

What can you expect buying and holding a share of AstroNova Inc? (5 min.)

Welcome investor! AstroNova Inc's management wants to use your money to grow the business. In return you get a share of AstroNova Inc.

What can you expect buying and holding a share of AstroNova Inc?

First you should know what it really means to hold a share of AstroNova Inc. And how you can make/lose money.

Speculation

The Price per Share of AstroNova Inc is $16.77. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

The fundamentals: the financial health trends of AstroNova Inc.
The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in AstroNova Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $11.61. Based on the TTM, the Book Value Change Per Share is $0.17 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.03 per quarter.
You may receive quarterly/yearly dividend in the form of additional shares.
You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.01 per quarter.

Based on historical numbers we can estimate the returns while holding a share of AstroNova Inc.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.37	2.2%	0.11	0.7%	0.02	0.1%	0.11	0.7%	0.13	0.8%
Usd Book Value Change Per Share	0.25	1.5%	0.17	1.0%	-0.03	-0.2%	0.13	0.8%	0.08	0.5%
Usd Dividend Per Share	0.00	0.0%	0.01	0.1%	0.00	0.0%	0.03	0.2%	0.05	0.3%
Usd Total Gains Per Share	0.25	1.5%	0.18	1.1%	-0.03	-0.2%	0.15	0.9%	0.13	0.8%
Usd Price Per Share	13.58	-	13.94	-	12.80	-	14.21	-	14.45	-
Price to Earnings Ratio	9.23	-	10.81	-	35.02	-	291.92	-	160.26	-
Price-to-Total Gains Ratio	53.66	-	13.32	-	50.32	-	34.76	-	56.40	-
Price to Book Ratio	1.17	-	1.22	-	1.17	-	1.37	-	1.52	-
Price-to-Total Gains Ratio	53.66	-	13.32	-	50.32	-	34.76	-	56.40	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	16.77
Number of shares	59

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.01	0.03
Usd Book Value Change Per Share	0.17	0.13
Usd Total Gains Per Share	0.18	0.15
Gains per Quarter (59 shares)	10.50	9.00
Gains per Year (59 shares)	42.02	35.99

Years	Return on Investment (TTM)			Return on Investment (5Y)
	Dividend	Book Value gain	Total gains	Dividend	Book Value gain	Total gains
Broker costs	-	-	-10	-	-	-10
1	3	39	32	6	30	26
2	5	79	74	12	60	62
3	8	118	116	18	90	98
4	11	157	158	24	120	134
5	13	197	200	30	150	170
6	16	236	242	36	180	206
7	19	275	284	42	210	242
8	22	315	326	48	240	278
9	24	354	368	54	270	314
10	27	393	410	60	300	350

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	3.0	1.0	0.0	75.0%	9.0	3.0	0.0	75.0%	16.0	4.0	0.0	80.0%	36.0	4.0	0.0	90.0%	115.0	16.0	0.0	87.8%
Book Value Change Per Share	3.0	1.0	0.0	75.0%	8.0	4.0	0.0	66.7%	15.0	5.0	0.0	75.0%	32.0	8.0	0.0	80.0%	94.0	35.0	2.0	71.8%
Dividend per Share	2.0	0.0	2.0	50.0%	4.0	0.0	8.0	33.3%	11.0	0.0	9.0	55.0%	31.0	0.0	9.0	77.5%	119.0	0.0	12.0	90.8%
Total Gains per Share	3.0	1.0	0.0	75.0%	8.0	4.0	0.0	66.7%	15.0	5.0	0.0	75.0%	33.0	7.0	0.0	82.5%	108.0	23.0	0.0	82.4%

Fundamentals of AstroNova Inc

About AstroNova Inc

https://www.astronovainc.com
Computer Hardware
0
600 East Greenwich Avenue, West Warwick, RI, United States, 02893
Google Maps Bing Maps

AstroNova, Inc. designs, develops, manufactures, and distributes specialty printers, and data acquisition and analysis systems in the United States, Europe, Asia, Canada, Central and South America, and internationally. The company operates in two segments, Product Identification (PI) and Test & Measurement (T&M). The PI segment offers tabletop and production-ready digital color label printers, and OEM printing systems under the QuickLabel brand; digital color label mini-presses and inline printing systems under the TrojanLabel brand; and label and tags material, inks, toners, and thermal transfer material under the GetLabels brand. This segment also develops and licenses various specialized software programs to design and manage labels and print images; and provides training and support. This segment serves chemicals, cosmetics, food and beverage, medical products, nutraceuticals, pharmaceuticals, and other industries; and brand owners, label converters, commercial printers, and packaging manufacturers. The T&M segment offers airborne printing solutions, such as ToughWriter used to print hard copies of navigation maps, arrival and departure information, flight itineraries, weather maps, performance data, passenger data, and various air traffic control data; ToughSwitch, an ethernet switches used to connect multiple computers or Ethernet devices; TMX data acquisition systems; Daxus DXS-100 distributed data acquisition platform; SmartCorder DDX100 portable data acquisition systems for facility and field testing; and Everest EV-5000, a digital strip chart recording system used primarily in aerospace and defense. This segment serves aerospace and defense application, automotive, commercial airline, energy, manufacturing, and transportation industries. The company was formerly known as Astro-Med, Inc. and changed its name to AstroNova, Inc. in May 2016. AstroNova, Inc. was incorporated in 1969 and is headquartered in West Warwick, Rhode Island.

Fundamental data was last updated by Penke on 2024-04-11 00:13:03.

Financial Health

Profitability Details

	Compared to previous year	Compared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.

Operating Efficiency Details

	Compared to previous year	Compared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.

Liquidity Details

	Compared to previous year	Compared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.

Solvency Details

	Compared to previous year	Compared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details

	Compared to previous year	Compared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is underpriced.

1.1. Profitability of AstroNova Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit AstroNova Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
A Net Profit Margin of 7.3% means that $0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AstroNova Inc:

The MRQ is 7.3%. The company is making a profit. +1
The TTM is 2.1%. The company is making a profit. +1

Trends

Current period		Compared to		+/-
MRQ	7.3%	TTM	2.1%	+5.2%
TTM	2.1%	YOY	0.3%	+1.8%
TTM	2.1%	5Y	2.5%	-0.3%
5Y	2.5%	10Y	3.5%	-1.0%

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	7.3%	2.6%	+4.7%
TTM	2.1%	2.9%	-0.8%
YOY	0.3%	3.6%	-3.3%
5Y	2.5%	2.9%	-0.4%
10Y	3.5%	3.0%	+0.5%

Measures how much net profit AstroNova Inc earns for each $1 of revenue.

Revenue is the amount of profit AstroNova Inc generates before taxes and all other costs. For example, when you buy a cup of coffee it will cost you $3. The company does not earn $3 in profit but also has to pay various costs and taxes to create that cup of coffee. Let's assume the cost of creating a cup of coffee is $1.5.

The $3 you pay for a cup of coffee is called revenue.
The $1.5 that’s left over when all costs to create that cup of coffee (including taxes) are deduced from the revenue is called net profit.

The net profit margin looks at how much net profit AstroNova Inc earns for each $1 in revenue.

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
Can be used to compare companies within the Computer Hardware industry.

You typically want a high profit margin. This means that for each $1 in sales, AstroNova Inc makes more profit. This shows the investor how efficiently AstroNova Inc is operating in general and compared to other companies in the same industry. AstroNova Inc operates in the Computer Hardware industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of AstroNova Inc. If profit margins remain low (compared to the Computer Hardware industry mean) and there are no improvements to make in production costs or other areas that might be a warning sign. If profit margins are high that means the company has low overhead costs and is efficiently using its resources to generate profit.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Net Profit Margin of AstroNova Inc is 0.07. This means that AstroNova Inc earned $0.07 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the Computer Hardware industry is 2.6%.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare AstroNova Inc with other companies in the same industry (Computer Hardware).
Net profit margin should rise over the years.
Can be influenced when AstroNova Inc sells assets (profit will increase while costs remain the same).
It won’t show what part of AstroNova Inc is doing great or needs improvement (it only looks at total revenue and total net income).

How to calculate net profit margin

Net profit margin = net income / total revenue * 100%

Real example of AstroNova Inc

You need the following data to determine net profit margin:

Income statement from the period you want to calculate (for example, MRQ or TTM).

Net income MRQ AstroNova Inc = 2,711
Total revenue MRQ AstroNova Inc = 39,594
$2,711 / $39,594 = 0.07 or 7.3%

Higher is better

The higher the net profit margin, the more efficient the company is generating income. This helps investors to determine how the company is managing money. The net profit margin is an important indicator when diving into the financial health of a company. Overall, you want to see the net profit margin rising over the years. That means the company improved their production and made it more efficient (if possible).

You can use the net profit margin to compare companies within the same industry. If there are two companies where one is much bigger but the smaller one has a higher net profit margin, that means the smaller company is more efficiently using operational costs.

Important: Profit margins can be very different between industries. Companies with assembly lines or transports are much more prone to see shifting in prices for fuel, ingredients and maintenance compared to companies that only provide services. You should never compare net profit margin between different industries.

1.1.2. Return on Assets

Shows how efficient AstroNova Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
2.1% Return on Assets means that AstroNova Inc generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AstroNova Inc:

The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	2.1%	TTM	0.6%	+1.4%
TTM	0.6%	YOY	0.1%	+0.5%
TTM	0.6%	5Y	0.7%	-0.1%
5Y	0.7%	10Y	1.0%	-0.3%

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	2.1%	0.9%	+1.2%
TTM	0.6%	0.9%	-0.3%
YOY	0.1%	1.3%	-1.2%
5Y	0.7%	1.0%	-0.3%
10Y	1.0%	1.1%	-0.1%

Shows how efficient AstroNova Inc is using its assets to generate profit.

For a farm, a tractor is considered an asset. The tractor helps ploughing the land making it possible to plant and harvest crops. But the tractor might be old and needing maintenance all the time reducing its efficiency. Return on assets indicates how effectively the farm is using the tractor (and other assets that help the core business) to plough the land.

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on assets in their analysis

Shows the investor how effectively AstroNova Inc is using its resources to generate profit. If the return on assets (2.1%) from AstroNova Inc are higher than the Computer Hardware mean (0.9%) that means AstroNova Inc is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of AstroNova Inc is 2.1%. This means the company generated $0.02 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Computer Hardware industry is 0.9%.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
If a company has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

How to calculate return on assets

Return on assets = net income / total assets * 100%

Real example AstroNova Inc

You need the following data to determine return on assets (ROA):

Income statement
Balance sheet

Net income MRQ (income statement) from AstroNova Inc = 2,711
Total assets MRQ (balance sheet) from AstroNova Inc = 133,137
2,711 / 133,137 = 0.02 or 2.1%

ROA is an important ratio as it will tell you how effectively AstroNova Inc is using its resources to generate profits. Example:

Bob and Kristin both sell ice cream in the summer. They both have an ice cream truck. The truck Bob owes cost him $20.000 and the truck Kristin owes cost her $1500. Over the summer, Bob earned $2000 and Kristin earned $200. To calculate the return on assets:

Bob: $2000 / $20.000 * 100% = 10%
Kristin: $200 / $1500 * 100% = 13.3%

This tells you Bob’s company is more valuable but Kristin's company is more efficient. Be aware that total assets can change over time. A transportation business will buy and sell trucks or planes all the time. Before using return on assets as a guideline, you have to know what the exact assets are. For a company that has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

1.1.3. Return on Equity

Shows how efficient AstroNova Inc is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
3.2% Return on Equity means AstroNova Inc generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AstroNova Inc:

The MRQ is 3.2%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	3.2%	TTM	1.0%	+2.2%
TTM	1.0%	YOY	0.2%	+0.8%
TTM	1.0%	5Y	1.0%	-0.1%
5Y	1.0%	10Y	1.3%	-0.3%

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	3.2%	1.8%	+1.4%
TTM	1.0%	1.9%	-0.9%
YOY	0.2%	3.0%	-2.8%
5Y	1.0%	2.7%	-1.7%
10Y	1.3%	2.6%	-1.3%

Shows how efficient AstroNova Inc is using its investors money to generate profit.

A publicly traded company (any company that issues shares to the public) is owned by its shareholders. Return on equity calculates the amount of profit for every $1 the shareholders invested.

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on equity in their analysis

To find out the owners/management's attitude toward their company. You typically want the owners/management to invest in the company and focus on generating profit. If not enough profit is generated (compared to the Computer Hardware industry mean), the company might not be investing their money efficiently.

The three steps every investor should look at:

What is the current return on equity?
The current most recent quarter (MRQ) Return on Equity of AstroNova Inc is 3.2%. This means AstroNova Inc generated $0.03 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Computer Hardware industry is 1.8%.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if AstroNova Inc existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Does not include intangible assets (non physical assets like licences, computer software, etc.).
Stockholders equity and shareholders equity refer to the same thing.
Liabilities should not be more than three times return on equity.

How to calculate return on equity

Return on equity = net profit / shareholders equity * 100%

Real example of AstroNova Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) AstroNova Inc = 2,711
Shareholders equity (balance sheet) MRQ AstroNova Inc = 90,282
2,711 / 90,282 = 0.03 or 3.2%

A negative shareholder equity is a warning sign. It means the company has more liabilities than assets. It might also mean that the owners did not invest enough money or they are taking money out of the business.

1.2. Operating Efficiency of AstroNova Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient AstroNova Inc is operating .

Measures how much profit AstroNova Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
Above 15% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
An Operating Margin of 9.6% means the company generated $0.10 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AstroNova Inc:

The MRQ is 9.6%. The company is operating less efficient.
The TTM is 1.6%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	9.6%	TTM	1.6%	+8.0%
TTM	1.6%	YOY	0.8%	+0.9%
TTM	1.6%	5Y	0.2%	+1.4%
5Y	0.2%	10Y	1.7%	-1.5%

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	9.6%	2.5%	+7.1%
TTM	1.6%	1.7%	-0.1%
YOY	0.8%	3.6%	-2.8%
5Y	0.2%	3.0%	-2.8%
10Y	1.7%	2.9%	-1.2%

Measures how efficient AstroNova Inc is operating .

The more effecient a company creates products or provides services, the more profit it generates.

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
Can be very different between industries
Can be used to compare companies

Why do investors use operating margin in their analysis

To determine how much profit AstroNova Inc is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of AstroNova Inc is 9.6%. This means that AstroNova Inc earned $0.10 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Computer Hardware industry is 2.5%.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Can be calculated in different ways

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of AstroNova Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ AstroNova Inc = 3,915
Total revenue MRQ AstroNova Inc = 39,594
$3,915 / $39,594 = 0.10 or 9.6%

Operating margin is used to calculate how much profit a company makes after variable costs of production but before paying interest and taxes. Some variable costs examples are wages, raw materials, packaging, and transaction fees. The amount of variable costs is different for each company and industry. In general, a higher operating margin is better as this implicates that a company is running efficiently.

For investors, a higher operating margin is a good sign. Although you should always look at operating margin in the long term. If operating margin is fluctuating over the years this might be a sign that things are not running efficiently enough. It’s a way to check how much profit a company is making from its core business.

Operation earnings can be calculated in multiple ways:

Operation earnings = EBIT - non operating income + non operating expense
Operation earnings = Gross profit - operating expense - depreciation and amortisation
Operation earnings = Total revenue - COGS (costs of goods sold) - indirect costs

1.2.2. Operating Ratio

Measures how efficient AstroNova Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to Computer Hardware industry mean).
An Operation Ratio of 0.88 means that the operating costs are $0.88 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AstroNova Inc:

The MRQ is 0.877. The company is less efficient in keeping operating costs low.
The TTM is 0.954. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.877	TTM	0.954	-0.077
TTM	0.954	YOY	0.978	-0.023
TTM	0.954	5Y	0.968	-0.013
5Y	0.968	10Y	0.954	+0.014

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	0.877	1.659	-0.782
TTM	0.954	1.678	-0.724
YOY	0.978	1.667	-0.689
5Y	0.968	1.658	-0.690
10Y	0.954	1.501	-0.547

Measures how efficient AstroNova Inc is keeping operating costs low.

If the operating ratio is below 1 that means the company is making money. The lower the operating ratio, the more efficient the company.

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use operating ratio in their analysis

Shows if costs of creating products and or services is increasing or decreasing. The lower the operating ratio, the more efficient the company is creating products and services.

The three steps every investor should look at:

What is the current Operatin ratio?
The current most recent quarter (MRQ) Operating Ratio of AstroNova Inc is 87.7%. This means that AstroNova Inc earned $0.88 for each $1 in net sales in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Ratio of the Computer Hardware industry is 1.66.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
You need COGS to calculate operating ratio which is not always shown in the income statement.
Does not consider debt.

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example AstroNova Inc

You need the following data to determine operating ratio:

Income statement

COGS is not always specified on the income statement. If so you can use the following calculation:

(cost of revenue + total operating expenses) \ total revenue
(24,848 +10,831) \ 39,594 = 0.88

The operating ratio measures the efficiency of a company at keeping low costs while generating profits from sales. It compares the total operating expenses to the net amount of sales. The total operating expenses exists of:

COGS (materials, labour, rent of facility, repairs)
Operating expenses (legal fees, marketing, wages, rent, maintenance/repairs)

Operating expenses are all the costs the company makes that are not directly tied to the production of the service or product. Where COGS are costs that are directly tied to the production of a product or service.

Do note that COGS is not always available in the income statement. Some companies include COGS in the operating expenses while others list COGS separately. To make it even more confusing, COGS is also known as “costs of sales” and costs of sales is the same as costs of revenue.

The operating ratio tells you how efficient the company is creating its products or services while keeping prices low. In this case, a lower ratio is better. Higher or rising operating ratios might tell you that costs are rising while sales are not improving or staying the same.

1.3. Liquidity of AstroNova Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if AstroNova Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Computer Hardware industry mean).
A Current Ratio of 2.28 means the company has $2.28 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AstroNova Inc:

The MRQ is 2.282. The company is able to pay all its short-term debts. +1
The TTM is 2.198. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	2.282	TTM	2.198	+0.083
TTM	2.198	YOY	2.800	-0.602
TTM	2.198	5Y	2.711	-0.512
5Y	2.711	10Y	3.852	-1.141

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	2.282	1.960	+0.322
TTM	2.198	1.946	+0.252
YOY	2.800	1.975	+0.825
5Y	2.711	1.982	+0.729
10Y	3.852	1.874	+1.978

Measures if AstroNova Inc is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to Computer Hardware industry mean).
Can be very different between industries
Can be used to compare companies

Why do investors use current ratio in their analysis

Shows if the company can pay of short term debts if needed. A company that can't pay off it's short term debts might get in trouble if they have to pay off their short term debts for whatever reason. For example, markets can change due to global events like covid-19 or the war in Ukraine versus Russia. Because debts are always taken based on future income, it might become troublesome for AstroNova Inc if something happens in the market that will cause sales to plummet.

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of AstroNova Inc is 2.28. This means AstroNova Inc has $2.28 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Computer Hardware industry is 1.96.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Might be deluded.
Not all assets can always be quickly sold.
Can be manipulated by increasing or decreasing the assets and/or liabilities.

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example AstroNova Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
76,560 \ 29,647) = 2.28

The current ratio measures if AstroNova Inc is able to pay short-term debts (obligations). Short term in this context means all debt obligations that are about to expire within one year. The current ratio incorporates current liabilities and current assets. Current assets are all the assets a company has that are expected to be consumed or sold within standard business operations. You can find the current assets in the balance sheet. They consist of:

Inventory
Accounts receivable
Marketable securities
Prepaid expenses
Cash
Cash equivalents
liquid assets

The current liabilities are short term obligations that are due within one year. These consist of:

Short term debts
Dividends
Income taxes
Short-term debts
Accounts payable
Interest payments

The result shows an investor if AstroNova Inc is able to pay all its short-term debts if they were due all at once. When the result of the above formula is below 1, then AstroNova Inc does not have enough capital after selling all its assets to pay all short-term debts. If the ratio drops far below 1 that might indicate AstroNova Inc is or will be in financial trouble anytime soon.

Although this gives an investor some clues, the current ratio may also be deluded. Because owning assets does not mean the company can easily sell them. Also, Accounts receivable may be quite old (they will probably never pay) which deludes the current ratio. As with all ratios, you should only compare them between the same industries and companies.

1.3.2. Quick Ratio

Measures if AstroNova Inc is able to pay off Short-term Debt but only using the most liquid assets.

Above 1 is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
A Quick Ratio of 0.80 means the company can pay off $0.80 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AstroNova Inc:

The MRQ is 0.796. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 0.703. The company is just not able to pay all its short-term debts with the most liquid assets. -1

Trends

Current period		Compared to		+/-
MRQ	0.796	TTM	0.703	+0.093
TTM	0.703	YOY	0.962	-0.259
TTM	0.703	5Y	1.129	-0.426
5Y	1.129	10Y	2.563	-1.434

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	0.796	0.722	+0.074
TTM	0.703	0.728	-0.025
YOY	0.962	0.766	+0.196
5Y	1.129	0.866	+0.263
10Y	2.563	0.874	+1.689

Measures if AstroNova Inc is able to pay off Short-term Debt but only using the most liquid assets.

How to use quick ratio

Higher is better.
Above 1 is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use quick ratio in their analysis

Shows how fast AstroNova Inc can pay off its short term debts. This shows if AstroNova Inc can survive emergencies due to market changes or other reasons.

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of AstroNova Inc is 0.80. This means that AstroNova Inc can pay off $0.80 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Computer Hardware industry is 0.72.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Incorporates only most liquid assets.

How to calculate quick ratio

Quick ratio = cash and equivalents + marketable securities + accounts receivable / current liabilities

Real life example AstroNova Inc

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio AstroNova Inc: (4,527 + +23,056) / 29,647 = 0.80

The quick ratio measures the same thing as the current ratio, only it uses the most liquid assets a company has. Meaning, the assets that can be sold for cash the easiest and fastest.

As the quick ratio only incorporates the most liquid assets, you should also check the current ratio which also includes less liquid assets. But they may be harder to sell.

1.4. Solvency of AstroNova Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of AstroNova Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare AstroNova Inc to Computer Hardware industry mean.
A Debt to Asset Ratio of 0.35 means that AstroNova Inc assets are financed with 35.3% credit (debt) and the remaining percentage (100% - 35.3%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of AstroNova Inc:

The MRQ is 0.353. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.373. The company is very able to pay all its debts by selling its assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.353	TTM	0.373	-0.021
TTM	0.373	YOY	0.329	+0.044
TTM	0.373	5Y	0.360	+0.013
5Y	0.360	10Y	0.296	+0.064

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	0.353	0.442	-0.089
TTM	0.373	0.453	-0.080
YOY	0.329	0.456	-0.127
5Y	0.360	0.477	-0.117
10Y	0.296	0.460	-0.164

Measures how much % of AstroNova Inc assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake AstroNova Inc than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare AstroNova Inc to Computer Hardware industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to asset ratio in their analysis

It shows how much debt the company used to finance its assets. If a company is almost entirely financed with debt that means the company might get into serious trouble when emergencies arise like a raise in interest.

The three steps every investor should look at:

What is the current debt to asset ratio?
The current most recent quarter (MRQ) Debt to Asset Ratio of AstroNova Inc is 0.35. This means means that AstroNova Inc is financed with 35.3% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Computer Hardware industry is 196.0%.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Some companies can have higher debt to assets ratio's (for example, banks).
Debt to asset ratio should improve over the years.
If the debt to asset ratio is above 1, look at the industry mean and find out why AstroNova Inc has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example AstroNova Inc

You need the following data to determine debt to asset ratio:

Balance sheet
Debt to asset ratio = total debt \ total assets
42,304 \ 133,137 = 35.3% or 0.35.

The debt to total assets ratio shows if the company is owned by creditors or shareholders. Or in other words, the total debt in relation to the total amount of assets. It shows how much debt the company used to finance its assets.

1.4.2. Debt to Equity Ratio

Measures if AstroNova Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare AstroNova Inc to the Computer Hardware industry mean.
A Debt to Equity ratio of 54.5% means that company has $0.54 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AstroNova Inc:

The MRQ is 0.545. The company is very able to pay all its debts with equity. +2
The TTM is 0.596. The company is very able to pay all its debts with equity. +2

Trends

Current period		Compared to		+/-
MRQ	0.545	TTM	0.596	-0.052
TTM	0.596	YOY	0.500	+0.096
TTM	0.596	5Y	0.569	+0.027
5Y	0.569	10Y	0.460	+0.110

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
MRQ	0.545	0.757	-0.212
TTM	0.596	0.834	-0.238
YOY	0.500	0.822	-0.322
5Y	0.569	0.975	-0.406
10Y	0.460	0.905	-0.445

Measures if AstroNova Inc is able to pay off its debts by using shareholders equity.

How to use debt to equity ratio

Lower is better.
Below 2 is considered healthy (always use industry average).
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to shareholders equity ratio in their analysis

It shows how much debt the company uses to finance their operations. Shareholders equity is whats left over when you subtract total liabilities from total assets. It's another way to meassure how much of AstroNova Inc is financed with debt or own resources.

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of AstroNova Inc is 0.54. This means that AstroNova Inc can pay off $0.54 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Computer Hardware industry is 0.76.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Not all debt is equally risky (for example, short term risk is less risky).

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example AstroNova Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
42,304 \ 90,282 = 0.54 or 54.5%

Debt to equity measures the total debt versus the total shareholders equity. While the total debts to total assets ratio uses total assets, the debt to equity ratio looks at the total equity of shareholders. Where equity of shareholders are:

Common shares.
Preferred shares.
Retained earnings.

You can find the shareholders' equity in the balance sheet. A ratio between 0,5 and 1,5 is preferred. If the ratio is above 1.5, that would indicate creditors have significantly more stake (debt) in the company than the shareholders. In other words, the company is using a lot of debt to finance their operations.

Not all debt is equally risky. Meaning you can adjust the ratio by including or excluding certain amounts of debt. Short term debts are less risky because they have to be paid back within one year anyway. It’s much easier to plan one year ahead versus five or ten years.

2. Market Valuation of AstroNova Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings AstroNova Inc generates.

Above 15 is considered overpriced but always compare AstroNova Inc to the Computer Hardware industry mean.
A PE ratio of 9.23 means the investor is paying $9.23 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AstroNova Inc:

The EOD is 11.403. Based on the earnings, the company is underpriced. +1
The MRQ is 9.234. Based on the earnings, the company is underpriced. +1
The TTM is 10.813. Based on the earnings, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	11.403	MRQ	9.234	+2.169
MRQ	9.234	TTM	10.813	-1.580
TTM	10.813	YOY	35.016	-24.202
TTM	10.813	5Y	291.923	-281.110
5Y	291.923	10Y	160.257	+131.667

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
EOD	11.403	14.272	-2.869
MRQ	9.234	13.031	-3.797
TTM	10.813	13.680	-2.867
YOY	35.016	11.674	+23.342
5Y	291.923	14.957	+276.966
10Y	160.257	15.164	+145.093

Measures how much money you pay for each share for every $1 in earnings AstroNova Inc generates.

Indicates if the company’s shares are under or overvalued.

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare AstroNova Inc to the Computer Hardware industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use PE ratio in their analysis

The PE ratio tells investors the current sentiment in the market for that company. As with every stock, the stock price never shows the real valuation of a company but rather how the market thinks how much the stock is worth.

In other words, the current stock price also incorporates any future earnings or business opportunities in the future. The best example is the stock market crash in 2000. The PE ratio for any internet based company was going through the roof. Only based on the general assumption the internet and all associated businesses would thrive in the future. But this was based on nothing. A business still needs a good product or service to be able to survive. Instead, every investor bought any stock which did something related to the internet. Result: huge market crash.

Many investors were willing to pay premium prices and that was causing the PE ratio to rise. A high PE ratio is a warning sign that investors might be overvaluing a stock based on future earnings.

The three steps every investor should look at:

What is the current PE Ratio?
The current most recent quarter (MRQ) PE Ratio of AstroNova Inc is 9.23. This means the investor is paying $9.23 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Computer Hardware industry is 13.03.
What is the trend?
The trend is important because it shows you how AstroNova Inc is performing over time. The most recent quarter might be important if AstroNova Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for AstroNova Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Some industries might have very high or very low PE ratios in general.
PE ratios can be high for several years, it does not mean a sudden collapse is imminent.
Earnings growth is not included in the PE ratio.

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example AstroNova Inc

You need the following data to determine the PE ratio:

Balance sheet
Income statement

The PE ratio is a very commonly used ratio to determine the value of a company by comparing the current stock price relative to its earnings per share (EPS). Before we can calculate the PE ratio we need to know the EPS. EPS is calculated as follows:

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
\ 7,550 = EPS
PE ratio MRQ = 9.23

* The net profit minus preferred dividends can be found in the incomestatement as netIncomeApplicableToCommonShares.

The PE value helps investors to determine if the current stock price is under or overvalued. It also projects future growth.

In general, a higher PE ratio means that investors predict higher future growth. If the PE ratio is too high, then investors expect way too much future growth the company can never fulfil. This is most likely to happen in faster moving companies like tech companies or automobile companies like Tesla. These are hot and booming markets where investors expect much future growth driven by new technology (electric cars). When looking at the current MRQ (most recent quarter) PE ratio of Tesla ( jan. 2021) it's about 247 while the average in the industry is only 6. That might be a clue that Tesla is trading for way too high prices compared to their current assets and is more based on future growth.

2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of AstroNova Inc:

The EOD is 78.649. Based on how much money comes from the company's main activities, the company is overpriced. -1
The MRQ is 63.688. Based on how much money comes from the company's main activities, the company is overpriced. -1
The TTM is 23.982. Based on how much money comes from the company's main activities, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	78.649	MRQ	63.688	+14.961
MRQ	63.688	TTM	23.982	+39.706
TTM	23.982	YOY	-10.012	+33.995
TTM	23.982	5Y	8.854	+15.129
5Y	8.854	10Y	1.833	+7.020

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
EOD	78.649	3.659	+74.990
MRQ	63.688	3.528	+60.160
TTM	23.982	0.547	+23.435
YOY	-10.012	-0.151	-9.861
5Y	8.854	0.497	+8.357
10Y	1.833	1.286	+0.547

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of AstroNova Inc is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to Computer Hardware industry mean).
A PB ratio of 1.17 means the investor is paying $1.17 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AstroNova Inc:

The EOD is 1.445. Based on the equity, the company is underpriced. +1
The MRQ is 1.170. Based on the equity, the company is underpriced. +1
The TTM is 1.218. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	1.445	MRQ	1.170	+0.275
MRQ	1.170	TTM	1.218	-0.048
TTM	1.218	YOY	1.174	+0.044
TTM	1.218	5Y	1.369	-0.151
5Y	1.369	10Y	1.518	-0.149

Compared to industry (Computer Hardware)

Period	Company	Industry (mean)	+/-
EOD	1.445	1.732	-0.287
MRQ	1.170	1.798	-0.628
TTM	1.218	1.798	-0.580
YOY	1.174	1.645	-0.471
5Y	1.369	1.796	-0.427
10Y	1.518	1.841	-0.323

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of AstroNova Inc.

3.1. Institutions holding AstroNova Inc

Institutions are holding 45.989% of the shares of AstroNova Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-09-30	Juniper Investment Co, LLC	7.2006	4.247	535203	0	0
2023-12-31	Dimensional Fund Advisors, Inc.	6.9554	0.0025	516983	0	0
2023-12-31	Punch & Associates Inv Mgmt Inc	6.6725	0.4715	495951	-234	-0.0472
2023-12-31	Royce & Associates, LP	6.4188	0.0717	477097	-6370	-1.3176
2023-12-31	Vanguard Group Inc	4.6664	0.0001	346846	445	0.1285
2023-12-31	Grace & White Inc	1.9213	0.4075	142809	0	0
2023-12-31	Renaissance Technologies Corp	1.4758	0.0028	109695	2232	2.077
2023-12-31	North Star Investment Management Corp	1.2001	0.1115	89200	0	0
2023-12-31	BlackRock Inc	0.9941	0	73888	383	0.5211
2023-12-31	Acuitas Investments, LLC	0.9815	0.6504	72954	-15841	-17.84
2023-12-31	Geode Capital Management, LLC	0.7945	0.0001	59057	3401	6.1108
2023-12-31	Northern Trust Corp	0.7652	0.0002	56879	7957	16.2647
2023-12-31	Diamond Hill Capital Management Inc	0.74	0.0039	55000	0	0
2023-12-31	MML Investors Services Inc	0.668	0.0037	49653	0	0
2023-12-31	Bridgeway Capital Management, LLC	0.4938	0.0128	36700	0	0
2023-12-31	State Street Corporation	0.2881	0	21413	0	0
2023-12-31	Marquette Asset Management Inc.	0.2547	0.0567	18928	0	0
2023-12-31	Acadian Asset Management LLC	0.2129	0.001	15825	-5818	-26.8817
2023-12-31	Royal Bank of Canada	0.1963	0.0001	14589	182	1.2633
2023-12-31	FMR Inc	0.0393	0	2918	0	0
Total		42.9393	6.0435	3191588	-13663	-0.4%

3.2. Funds holding AstroNova Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.3772	0.0003	251021	0	0
2023-12-31	Royce Micro-Cap Invmt	2.6645	1.0321	198050	0	0
2024-01-31	DFA US Small Cap Value I	2.3784	0.0206	176779	-1311	-0.7361
2023-12-31	Royce Micro Cap Trust	1.5588	0.3619	115860	0	0
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.1742	0.0015	87278	2700	3.1923
2024-02-29	North Star Micro Cap I	1.1167	1.3333	83000	0	0
2023-12-31	Royce Pennsylvania Mutual Invmt	1.0988	0.0711	81672	0	0
2023-12-31	Royce Capital Micro-Cap Inv	1.0967	0.9677	81515	-6370	-7.2481
2024-01-31	DFA US Targeted Value I	0.9534	0.0097	70866	0	0
2024-01-31	DFA US Micro Cap I	0.7955	0.0153	59126	0	0
2024-01-31	DFA US Small Cap I	0.5942	0.0053	44165	0	0
2024-01-31	Fidelity Extended Market Index	0.4883	0.0018	36291	0	0
2023-12-31	Bridgeway Ultra-Small Company Market	0.4776	0.3107	35500	0	0
2024-02-29	Dimensional US Targeted Value ETF	0.4748	0.0065	35293	0	0
2024-01-31	DFA US Core Equity 2 I	0.2241	0.0009	16656	0	0
2024-02-29	iShares Micro-Cap ETF	0.1953	0.028	14519	0	0
2023-12-31	RBC Microcap Value I	0.1937	0.2055	14400	0	0
2023-12-31	Northern Small Cap Core K	0.1933	0.0506	14370	0	0
2023-09-30	BlackRock Extended Mkt Composite	0.1759	0.0012	13072	0	0
2023-12-31	BlackRock Extended Equity Market K	0.1534	0.0014	11404	-23	-0.2013
Total		19.3848	4.4254	1440837	-5004	-0.3%

3.3. Insider Transactions

Insiders are holding 18.535% of the shares of AstroNova Inc.

Date	Owner	Type	Amount	Price	Post Transaction Amount	Link
2024-03-27	Stephen M Petrarca	SELL	5000	17.79
2023-04-10	Alexis P Michas	BUY	66952	14.45

4. Summary

4.1. Key Performance Indicators

The key performance indicators of AstroNova Inc compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	0.253	0.167	+52%	-0.029	+111%	0.127	+99%	0.081	+212%
Book Value Per Share	-	-	11.608	11.447	+1%	10.902	+6%	10.456	+11%	9.632	+21%
Current Ratio	-	-	2.282	2.198	+4%	2.800	-19%	2.711	-16%	3.852	-41%
Debt To Asset Ratio	-	-	0.353	0.373	-6%	0.329	+7%	0.360	-2%	0.296	+19%
Debt To Equity Ratio	-	-	0.545	0.596	-9%	0.500	+9%	0.569	-4%	0.460	+18%
Dividend Per Share	-	-	-	0.011	-100%	-	0%	0.026	-100%	0.046	-100%
Eps	-	-	0.368	0.112	+229%	0.018	+1924%	0.110	+233%	0.128	+188%
Free Cash Flow Per Share	-	-	0.053	0.307	-83%	-0.350	+757%	0.106	-49%	0.092	-42%
Free Cash Flow To Equity Per Share	-	-	0.036	0.010	+273%	0.421	-91%	0.100	-64%	0.073	-50%
Gross Profit Margin	-	-	-1.087	-1.485	+37%	-8.074	+643%	-119.159	+10860%	-61.724	+5577%
Intrinsic Value_10Y_max	-	-	3.038	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-6.057	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	0.358	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	0.063	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	1.035	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	-0.391	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	1.663	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-1.475	-	-	-	-	-	-	-	-
Market Cap	124648056.000	+18%	101646191.360	103872450.070	-2%	95158422.000	+7%	105679364.414	-4%	108387969.942	-6%
Net Profit Margin	-	-	0.073	0.021	+241%	0.003	+2058%	0.025	+199%	0.035	+111%
Operating Margin	-	-	0.096	0.016	+488%	0.008	+1170%	0.002	+4592%	0.017	+476%
Operating Ratio	-	-	0.877	0.954	-8%	0.978	-10%	0.968	-9%	0.954	-8%
Pb Ratio	1.445	+19%	1.170	1.218	-4%	1.174	0%	1.369	-15%	1.518	-23%
Pe Ratio	11.403	+19%	9.234	10.813	-15%	35.016	-74%	291.923	-97%	160.257	-94%
Price Per Share	16.770	+19%	13.580	13.943	-3%	12.803	+6%	14.212	-4%	14.445	-6%
Price To Free Cash Flow Ratio	78.649	+19%	63.688	23.982	+166%	-10.012	+116%	8.854	+619%	1.833	+3374%
Price To Total Gains Ratio	66.262	+19%	53.658	13.316	+303%	50.325	+7%	34.763	+54%	56.402	-5%
Quick Ratio	-	-	0.796	0.703	+13%	0.962	-17%	1.129	-30%	2.563	-69%
Return On Assets	-	-	0.021	0.006	+238%	0.001	+1864%	0.007	+202%	0.010	+110%
Return On Equity	-	-	0.032	0.010	+228%	0.002	+1804%	0.010	+205%	0.013	+136%
Total Gains Per Share	-	-	0.253	0.178	+42%	-0.029	+111%	0.152	+66%	0.127	+99%
Usd Book Value	-	-	86888000.000	85282500.000	+2%	81033000.000	+7%	77759950.000	+12%	72247025.000	+20%
Usd Book Value Change Per Share	-	-	0.253	0.167	+52%	-0.029	+111%	0.127	+99%	0.081	+212%
Usd Book Value Per Share	-	-	11.608	11.447	+1%	10.902	+6%	10.456	+11%	9.632	+21%
Usd Dividend Per Share	-	-	-	0.011	-100%	-	0%	0.026	-100%	0.046	-100%
Usd Eps	-	-	0.368	0.112	+229%	0.018	+1924%	0.110	+233%	0.128	+188%
Usd Free Cash Flow	-	-	399000.000	2283750.000	-83%	-2605000.000	+753%	784750.000	-49%	685500.000	-42%
Usd Free Cash Flow Per Share	-	-	0.053	0.307	-83%	-0.350	+757%	0.106	-49%	0.092	-42%
Usd Free Cash Flow To Equity Per Share	-	-	0.036	0.010	+273%	0.421	-91%	0.100	-64%	0.073	-50%
Usd Market Cap	124648056.000	+18%	101646191.360	103872450.070	-2%	95158422.000	+7%	105679364.414	-4%	108387969.942	-6%
Usd Price Per Share	16.770	+19%	13.580	13.943	-3%	12.803	+6%	14.212	-4%	14.445	-6%
Usd Profit	-	-	2752000.000	836500.000	+229%	134750.000	+1942%	821000.000	+235%	960100.000	+187%
Usd Revenue	-	-	37549000.000	37086250.000	+1%	33093500.000	+13%	32757200.000	+15%	29180525.000	+29%
Usd Total Gains Per Share	-	-	0.253	0.178	+42%	-0.029	+111%	0.152	+66%	0.127	+99%
	EOD	+4 -4	MRQ	TTM	+27 -9	YOY	+26 -8	5Y	+23 -13	10Y	+20 -16

4.2. Fundamental Score

Let's check the fundamental score of AstroNova Inc based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	11.403
Price to Book Ratio (EOD)	Between	0-1	1.445
Net Profit Margin (MRQ)	Greater than	0	0.073
Operating Margin (MRQ)	Greater than	0	0.096
Quick Ratio (MRQ)	Greater than	1	0.796
Current Ratio (MRQ)	Greater than	1	2.282
Debt to Asset Ratio (MRQ)	Less than	1	0.353
Debt to Equity Ratio (MRQ)	Less than	1	0.545
Return on Equity (MRQ)	Greater than	0.15	0.032
Return on Assets (MRQ)	Greater than	0.05	0.021
Total			6/10 (60.0%)

Create your own Stock Scanner

Investing is personal. The best investors buy stocks based on their own analysis. Create your personal Stock Scanner with the key performance indicators that are important to you.
Create your own Stock Scanner

4.3. Technical Score

Let's check the technical score of AstroNova Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	33.845
Ma 20	Greater than	Ma 50	17.651
Ma 50	Greater than	Ma 100	17.493
Ma 100	Greater than	Ma 200	16.778
Open	Greater than	Close	17.260
Total			4/5 (80.0%)

Create your own Symbol Scanner

Trading is personal. The best traders buy and sell based on their own technical analysis. Create your personal Symbol Scanner with the technical indicators that are important to you.
Create your own Symbol Scanner

Latest Balance Sheet

Balance Sheet of 2024-01-31. All numbers in thousands.

Summary

Total Assets	133,137
Total Liabilities	42,304
Total Stockholder Equity	90,282

	As reported
Total Liabilities	42,304
Total Stockholder Equity	+ 90,282
Total Assets	= 133,137

Assets

Total Assets	133,137
Total Current Assets	76,560
Long-term Assets	56,577

Total Current Assets

Total Current Assets (as reported)	76,560
Cash And Cash Equivalents	4,527
Net Receivables	23,056
Inventory	46,371
Other Current Assets	2,606
Total Current Assets (calculated)	76,560
+/-	0

Long-term Assets

Long-term Assets (as reported)	56,577
Property Plant Equipment	14,788
Goodwill	14,633
Long-term Assets Other	1,438
Long-term Assets (calculated)	30,859
+/-	25,718

Liabilities & Shareholders' Equity

Total Current Liabilities	29,647
Long-term Liabilities	12,657
Total Stockholder Equity	90,282

Total Current Liabilities

Total Current Liabilities (as reported)	29,647
Short-term Debt	13,442
Accounts payable	8,068
Other Current Liabilities	6,799
Total Current Liabilities (calculated)	28,309
+/-	1,338

Long-term Liabilities

Long-term Liabilities (as reported)	12,657
Long-term Liabilities (calculated)	0
+/-	12,657

Total Stockholder Equity

Total Stockholder Equity (as reported)	90,282
Common Stock	541
Retained Earnings	63,868
Accumulated Other Comprehensive Income	-2,219
Other Stockholders Equity	28,092
Total Stockholder Equity (calculated)	90,282
+/-	0

Other

Cash and Short Term Investments	4,527
Common Stock Shares Outstanding	7,550
Current Deferred Revenue	1,338
Liabilities and Stockholders Equity	133,137
Net Debt	21,473
Short Long Term Debt Total	26,000

Balance Sheet

All numbers in thousands.

Trend

2024-01-31

2023-10-31

2023-07-31

2023-04-30

2023-01-31

2022-10-31

2022-07-31

2022-04-30

2022-01-31

2021-10-31

2021-07-31

2021-04-30

2021-01-31

2020-10-31

2020-07-31

2020-04-30

2020-01-31

2019-10-31

2019-07-31

2019-04-30

2019-01-31

2018-10-31

2018-07-31

2018-04-30

2018-01-31

2017-10-31

2017-07-31

2017-04-30

2017-01-31

2016-10-31

2016-07-31

2016-04-30

2016-01-31

2015-10-31

2015-07-31

2015-04-30

2015-01-31

2014-10-31

2014-07-31

2014-04-30

2014-01-31

2013-10-31

2013-07-31

2013-04-30

2013-01-31

2012-10-31

2012-07-31

2012-04-30

2012-01-31

2011-10-31

2011-07-31

2011-04-30

2011-01-31

2010-10-31

2010-07-31

2010-04-30

2010-01-31

2009-10-31

2009-07-31

2009-04-30

2009-01-31

2008-10-31

2008-07-31

2008-04-30

2008-01-31

2007-10-31

2007-07-31

2007-04-30

2007-01-31

2006-10-31

2006-07-31

2006-04-30

2006-01-31

2005-10-31

2005-07-31

2005-04-30

2005-01-31

2004-10-31

2004-07-31

2004-04-30

2004-01-31

2003-10-31

2003-07-31

2003-04-30

2003-01-31

2002-10-31

2002-07-31

2002-04-30

2002-01-31

2001-10-31

2001-07-31

2001-04-30

2001-01-31

2000-10-31

2000-07-31

2000-04-30

2000-01-31

1999-10-31

1999-07-31

1999-04-30

1999-01-31

1998-10-31

1998-07-31

1998-04-30

1998-01-31

1997-10-31

1997-07-31

1997-04-30

1997-01-31

1996-10-31

1996-07-31

1996-04-30

1996-01-31

1995-10-31

1995-07-31

1995-04-30

1995-01-31

1994-10-31

1994-07-31

1994-04-30

1994-01-31

1993-10-31

1993-07-31

1993-04-30

1993-01-31

1992-10-31

1992-07-31

1992-04-30

1992-01-31

1991-10-31

1991-07-31

1991-04-30

1991-01-31

1990-10-31

1990-07-31

1990-04-30

1990-01-31

1989-10-31

1989-07-31

1989-04-30

1989-01-31

1988-10-31

1988-07-31

1988-04-30

1988-01-31

1987-10-31

1987-07-31

1987-04-30

1987-01-31

1986-10-31

1986-07-31

1986-04-30

1986-01-31

1985-10-31

> Total Assets

0
14,800
0
0
0
15,700
0
0
0
17,500
0
0
0
20,000
0
0
0
20,200
0
0
0
21,400
36,800
34,700
35,500
24,400
35,200
35,700
36,400
37,500
38,700
37,800
38,900
40,000
40,500
41,300
45,900
42,200
42,100
42,300
42,700
42,300
42,000
42,500
44,000
43,300
43,700
43,100
43,300
42,800
42,700
41,900
41,300
41,800
40,400
40,100
41,900
45,385
43,560
42,991
41,759
41,059
39,854
39,435
38,780
38,404
37,050
37,218
36,986
35,210
35,932
37,119
39,517
42,065
46,071
47,158
46,840
47,039
47,824
47,272
47,988
49,647
51,407
50,663
57,286
58,001
57,160
58,109
60,117
61,699
62,320
62,907
61,846
62,155
61,689
61,678
62,565
64,676
64,272
64,191
64,974
64,999
65,553
65,659
66,172
67,062
65,915
65,804
66,937
79,895
74,781
75,782
77,768
78,705
78,279
79,058
81,753
74,330
74,877
75,396
79,947
77,963
80,737
80,862
82,843
83,665
94,140
85,942
110,320
122,313
119,643
117,070
116,056
118,983
117,939
121,680
121,365
116,664
120,000
116,479
113,309
115,473
112,056
115,234
115,622
114,955
115,176
116,298
139,829
138,510
139,196
132,550
134,203
133,137

133,137

134,203

132,550

139,196

138,510

139,829

116,298

115,176

114,955

115,622

115,234

112,056

115,473

113,309

116,479

120,000

116,664

121,365

121,680

117,939

118,983

116,056

117,070

119,643

122,313

110,320

85,942

94,140

83,665

82,843

80,862

80,737

77,963

79,947

75,396

74,877

74,330

81,753

79,058

78,279

78,705

77,768

75,782

74,781

79,895

66,937

65,804

65,915

67,062

66,172

65,659

65,553

64,999

64,974

64,191

64,272

64,676

62,565

61,678

61,689

62,155

61,846

62,907

62,320

61,699

60,117

58,109

57,160

58,001

57,286

50,663

51,407

49,647

47,988

47,272

47,824

47,039

46,840

47,158

46,071

42,065

39,517

37,119

35,932

35,210

36,986

37,218

37,050

38,404

38,780

39,435

39,854

41,059

41,759

42,991

43,560

45,385

41,900

40,100

40,400

41,800

41,300

41,900

42,700

42,800

43,300

43,100

43,700

43,300

44,000

42,500

42,000

42,300

42,700

42,300

42,100

42,200

45,900

41,300

40,500

40,000

38,900

37,800

38,700

37,500

36,400

35,700

35,200

24,400

35,500

34,700

36,800

21,400

20,200

20,000

17,500

15,700

14,800

> Total Current Assets

0
7,400
0
0
0
8,400
0
0
0
9,500
0
0
0
10,500
0
0
0
10,700
0
0
0
12,100
27,400
25,500
26,200
15,000
25,300
25,700
26,100
27,300
28,100
27,300
28,500
29,600
29,600
30,500
35,100
30,900
30,700
30,900
31,400
31,000
32,300
32,800
34,400
33,800
34,100
33,400
33,700
32,900
32,900
32,300
31,800
32,800
31,400
31,200
32,900
33,982
32,486
32,257
31,182
29,653
28,387
28,227
27,721
27,557
26,288
26,627
26,523
24,954
25,890
27,305
29,675
32,017
35,714
36,917
36,513
36,726
37,540
37,345
37,530
39,662
41,542
40,632
47,166
44,168
43,434
44,709
46,671
48,384
48,410
49,050
47,663
48,023
47,818
47,832
48,632
49,868
49,635
48,836
49,411
49,700
50,125
50,472
51,054
52,478
51,464
51,691
52,949
70,460
63,315
66,474
68,583
66,089
65,596
66,557
69,010
61,918
62,364
55,513
59,785
54,514
57,672
58,525
60,566
61,696
61,777
52,833
55,323
63,780
61,049
60,160
59,877
62,608
60,980
65,041
65,215
60,151
64,610
61,318
58,902
60,721
58,209
61,399
63,190
63,778
65,390
67,662
81,089
79,762
80,502
74,530
76,887
76,560

76,560

76,887

74,530

80,502

79,762

81,089

67,662

65,390

63,778

63,190

61,399

58,209

60,721

58,902

61,318

64,610

60,151

65,215

65,041

60,980

62,608

59,877

60,160

61,049

63,780

55,323

52,833

61,777

61,696

60,566

58,525

57,672

54,514

59,785

55,513

62,364

61,918

69,010

66,557

65,596

66,089

68,583

66,474

63,315

70,460

52,949

51,691

51,464

52,478

51,054

50,472

50,125

49,700

49,411

48,836

49,635

49,868

48,632

47,832

47,818

48,023

47,663

49,050

48,410

48,384

46,671

44,709

43,434

44,168

47,166

40,632

41,542

39,662

37,530

37,345

37,540

36,726

36,513

36,917

35,714

32,017

29,675

27,305

25,890

24,954

26,523

26,627

26,288

27,557

27,721

28,227

28,387

29,653

31,182

32,257

32,486

33,982

32,900

31,200

31,400

32,800

31,800

32,300

32,900

33,700

33,400

34,100

33,800

34,400

32,800

32,300

31,000

31,400

30,900

30,700

30,900

35,100

30,500

29,600

28,500

27,300

28,100

27,300

26,100

25,700

25,300

15,000

26,200

25,500

27,400

12,100

10,700

10,500

9,500

8,400

7,400

Cash And Cash Equivalents

0
2,600
0
0
0
2,700
0
0
0
1,900
0
0
0
2,300
0
0
0
2,300
0
0
0
2,500
2,500
1,800
1,900
1,800
1,500
1,900
1,600
2,000
2,000
1,000
1,300
1,300
700
900
1,500
1,100
1,200
900
1,500
2,000
4,800
5,200
6,100
6,600
7,200
6,800
6,500
5,700
5,500
5,600
4,500
4,900
3,700
2,800
4,500
4,036
1,289
2,295
2,443
806
1,614
2,107
1,632
2,570
2,726
3,563
3,311
3,217
2,828
3,496
4,457
4,999
3,805
5,730
6,080
6,225
3,539
2,179
2,014
4,599
4,455
2,870
9,151
4,596
4,080
3,824
4,176
5,748
7,978
12,534
14,545
10,979
16,147
14,592
14,321
14,155
13,894
11,553
10,871
7,720
8,165
9,540
10,655
11,704
10,861
11,150
14,789
30,999
12,191
12,183
12,974
8,341
10,140
13,199
13,272
7,958
8,815
5,056
11,296
10,043
14,534
14,900
18,124
18,098
18,637
8,829
8,466
10,177
6,838
5,949
7,816
7,534
5,769
4,523
4,468
4,249
11,091
11,235
9,603
11,439
11,414
11,389
8,727
5,276
5,754
4,285
4,496
3,946
5,413
4,530
4,827
4,527

4,527

4,827

4,530

5,413

3,946

4,496

4,285

5,754

5,276

8,727

11,389

11,414

11,439

9,603

11,235

11,091

4,249

4,468

4,523

5,769

7,534

7,816

5,949

6,838

10,177

8,466

8,829

18,637

18,098

18,124

14,900

14,534

10,043

11,296

5,056

8,815

7,958

13,272

13,199

10,140

8,341

12,974

12,183

12,191

30,999

14,789

11,150

10,861

11,704

10,655

9,540

8,165

7,720

10,871

11,553

13,894

14,155

14,321

14,592

16,147

10,979

14,545

12,534

7,978

5,748

4,176

3,824

4,080

4,596

9,151

2,870

4,455

4,599

2,014

2,179

3,539

6,225

6,080

5,730

3,805

4,999

4,457

3,496

2,828

3,217

3,311

3,563

2,726

2,570

1,632

2,107

1,614

806

2,443

2,295

1,289

4,036

4,500

2,800

3,700

4,900

4,500

5,600

5,500

5,700

6,500

6,800

7,200

6,600

6,100

5,200

4,800

2,000

1,500

900

1,200

1,100

1,500

900

700

1,300

1,000

2,000

1,600

1,900

1,500

1,800

1,900

1,800

2,500

2,300

1,900

2,700

2,600

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,400
6,400
6,500
0
6,700
6,800
6,900
0
7,200
7,300
7,400
0
7,500
7,700
0
0
7,900
7,900
8,000
7,212
7,520
6,199
6,187
5,363
4,316
4,059
3,530
3,341
3,214
3,134
3,733
4,119
4,772
4,824
5,602
7,679
8,203
7,410
7,518
7,758
10,184
11,543
11,733
10,125
11,884
12,110
12,216
12,334
12,426
12,081
13,038
11,808
10,686
7,402
6,566
10,235
5,470
6,469
8,721
9,605
9,780
10,380
10,408
12,910
12,922
10,689
11,377
11,336
12,287
11,366
8,174
8,509
20,100
20,400
19,654
18,766
18,455
14,808
17,631
15,174
15,837
13,274
11,159
10,376
8,774
8,864
7,244
6,723
5,185
5,131
3,284
1,511
1,511
0
0
7,534
0
0
0
4,249
0
0
0
11,439
0
0
0
0
0
0
0
0
0
0
0
0

11,439

4,249

7,534

1,511

3,284

5,131

5,185

6,723

7,244

8,864

8,774

10,376

11,159

13,274

15,837

15,174

17,631

14,808

18,455

18,766

19,654

20,400

20,100

8,509

8,174

11,366

12,287

11,336

11,377

10,689

12,922

12,910

10,408

10,380

9,780

9,605

8,721

6,469

5,470

10,235

6,566

7,402

10,686

11,808

13,038

12,081

12,426

12,334

12,216

12,110

11,884

10,125

11,733

11,543

10,184

7,758

7,518

7,410

8,203

7,679

5,602

4,824

4,772

4,119

3,733

3,134

3,214

3,341

3,530

4,059

4,316

5,363

6,187

6,199

7,520

7,212

8,000

7,900

7,700

7,500

7,400

7,300

7,200

6,900

6,800

6,700

6,500

6,400

Net Receivables

0
2,200
0
0
0
3,100
0
0
0
4,300
0
0
0
4,700
0
0
0
4,700
0
0
0
5,000
5,000
5,300
6,000
6,200
5,500
6,200
5,800
5,700
6,200
5,800
6,200
5,700
5,400
6,500
8,400
7,800
7,200
7,500
7,700
8,300
6,600
7,500
8,300
8,300
7,700
7,000
8,200
7,800
7,400
7,500
7,700
7,700
7,000
8,200
8,100
9,271
9,388
10,265
9,368
10,664
9,068
8,329
9,520
9,174
8,092
8,350
7,578
8,347
8,748
8,979
9,968
9,815
10,431
10,092
9,108
9,352
9,909
9,902
10,128
10,624
10,168
10,818
10,334
12,113
10,712
12,832
12,940
12,761
11,375
11,980
10,374
9,246
8,136
10,262
9,850
9,173
9,365
10,123
10,838
11,112
11,092
12,500
11,350
11,800
11,132
11,878
12,229
9,926
8,949
10,224
11,508
11,856
13,314
14,525
14,196
14,535
14,432
15,623
15,316
15,666
15,161
15,368
14,813
15,702
16,053
17,044
17,861
22,400
25,285
24,048
21,717
23,486
21,970
20,605
22,094
19,784
18,473
14,816
15,662
17,415
15,249
15,603
16,351
17,124
18,444
17,382
21,919
21,598
19,285
18,005
21,999
23,056

23,056

21,999

18,005

19,285

21,598

21,919

17,382

18,444

17,124

16,351

15,603

15,249

17,415

15,662

14,816

18,473

19,784

22,094

20,605

21,970

23,486

21,717

24,048

25,285

22,400

17,861

17,044

16,053

15,702

14,813

15,368

15,161

15,666

15,316

15,623

14,432

14,535

14,196

14,525

13,314

11,856

11,508

10,224

8,949

9,926

12,229

11,878

11,132

11,800

11,350

12,500

11,092

11,112

10,838

10,123

9,365

9,173

9,850

10,262

8,136

9,246

10,374

11,980

11,375

12,761

12,940

12,832

10,712

12,113

10,334

10,818

10,168

10,624

10,128

9,902

9,909

9,352

9,108

10,092

10,431

9,815

9,968

8,979

8,748

8,347

7,578

8,350

8,092

9,174

9,520

8,329

9,068

10,664

9,368

10,265

9,388

9,271

8,100

8,200

7,000

7,700

7,500

7,400

7,800

8,200

7,000

7,700

8,300

7,500

6,600

8,300

7,700

7,500

7,200

7,800

8,400

6,500

5,400

5,700

6,200

5,800

6,200

5,700

5,800

6,200

5,500

6,200

6,000

5,300

5,000

4,700

4,300

3,100

2,200

Other Current Assets

0
500
0
0
0
300
0
0
0
100
0
0
0
200
0
0
0
400
0
0
0
600
15,500
13,800
13,600
2,700
13,200
12,600
13,100
13,700
14,100
14,700
14,900
15,400
14,500
13,900
12,200
9,100
8,200
8,400
8,200
8,200
8,200
8,400
8,400
8,500
8,800
9,000
8,800
9,100
9,300
9,000
9,100
10,000
10,000
1,900
1,800
1,926
1,987
1,895
1,946
2,038
2,000
2,100
2,300
2,230
2,600
2,400
2,596
370
451
326
436
415
4,500
4,449
4,594
4,027
4,084
4,096
4,102
-1
4,672
4,462
4,585
3,731
3,551
3,476
3,191
4,017
3,685
3,536
3,473
4,737
4,877
4,423
4,389
4,895
3,736
3,178
3,330
3,553
3,622
3,841
4,065
3,510
3,360
3,351
3,269
30,952
31,024
33,891
35,955
38,982
37,001
38,550
38,107
38,786
37,712
37,184
37,330
34,095
34,364
34,761
35,198
36,875
37,955
38,873
43,573
52,092
1,229
1,767
2,014
1,427
1,198
3,059
3,059
2,193
2,489
2,899
2,769
1,807
2,072
5,317
6,451
6,769
4,333
4,268
4,682
2,894
2,678
2,914
3,056
2,606

2,606

3,056

2,914

2,678

2,894

4,682

4,268

4,333

6,769

6,451

5,317

2,072

1,807

2,769

2,899

2,489

2,193

3,059

1,198

1,427

2,014

1,767

1,229

52,092

43,573

38,873

37,955

36,875

35,198

34,761

34,364

34,095

37,330

37,184

37,712

38,786

38,107

38,550

37,001

38,982

35,955

33,891

31,024

30,952

3,269

3,351

3,360

3,510

4,065

3,841

3,622

3,553

3,330

3,178

3,736

4,895

4,389

4,423

4,877

4,737

3,473

3,536

3,685

4,017

3,191

3,476

3,551

3,731

4,585

4,462

4,672

-1

4,102

4,096

4,084

4,027

4,594

4,449

4,500

415

436

326

451

370

2,596

2,400

2,600

2,230

2,300

2,100

2,000

2,038

1,946

1,895

1,987

1,926

1,800

1,900

10,000

9,100

9,000

9,300

9,100

8,800

9,000

8,800

8,500

8,400

8,200

8,400

8,200

9,100

12,200

13,900

14,500

15,400

14,900

14,700

14,100

13,700

13,100

12,600

13,200

2,700

13,600

13,800

15,500

600

400

200

100

300

500

> Long-term Assets

0
7,400
0
0
0
7,300
0
0
0
8,000
0
0
0
9,500
0
0
0
9,500
0
0
0
9,300
9,400
9,200
9,300
9,400
9,900
10,000
10,300
10,200
10,600
10,500
10,400
10,400
10,900
10,800
10,800
11,300
11,400
11,400
11,300
11,300
9,700
9,700
9,600
9,500
9,600
9,700
9,600
9,900
9,800
9,600
9,500
9,000
9,000
8,900
9,000
11,402
11,075
10,734
10,577
11,406
11,467
11,207
11,060
10,847
10,762
10,591
10,463
10,256
10,042
9,814
9,842
10,048
10,357
10,241
10,327
10,312
10,285
9,928
10,458
9,985
9,865
10,031
10,120
13,833
13,726
13,400
13,446
13,315
13,911
13,857
14,183
14,133
13,871
13,847
13,933
14,808
14,637
15,355
15,564
15,299
15,428
15,187
15,118
14,584
14,451
14,113
13,988
9,435
11,466
9,308
9,185
12,616
12,683
12,501
12,743
12,412
12,513
19,883
20,162
23,449
23,065
22,337
22,277
21,969
32,363
33,109
54,997
58,533
58,594
56,910
56,179
56,375
56,959
56,639
56,150
56,513
55,390
55,161
54,407
54,752
53,847
53,835
52,432
51,177
49,786
48,636
58,740
58,748
58,694
58,020
57,316
56,577

56,577

57,316

58,020

58,694

58,748

58,740

48,636

49,786

51,177

52,432

53,835

53,847

54,752

54,407

55,161

55,390

56,513

56,150

56,639

56,959

56,375

56,179

56,910

58,594

58,533

54,997

33,109

32,363

21,969

22,277

22,337

23,065

23,449

20,162

19,883

12,513

12,412

12,743

12,501

12,683

12,616

9,185

9,308

11,466

9,435

13,988

14,113

14,451

14,584

15,118

15,187

15,428

15,299

15,564

15,355

14,637

14,808

13,933

13,847

13,871

14,133

14,183

13,857

13,911

13,315

13,446

13,400

13,726

13,833

10,120

10,031

9,865

9,985

10,458

9,928

10,285

10,312

10,327

10,241

10,357

10,048

9,842

9,814

10,042

10,256

10,463

10,591

10,762

10,847

11,060

11,207

11,467

11,406

10,577

10,734

11,075

11,402

9,000

8,900

9,000

9,500

9,600

9,800

9,900

9,600

9,700

9,600

9,500

9,600

9,700

11,300

11,400

11,300

10,800

10,900

10,400

10,500

10,600

10,200

10,300

10,000

9,900

9,400

9,300

9,200

9,400

9,300

9,500

8,000

7,300

7,400

Property Plant Equipment

0
5,600
0
0
0
5,600
0
0
0
6,200
0
0
0
7,400
0
0
0
7,400
0
0
0
7,200
7,300
7,300
7,400
7,400
8,100
8,400
8,600
8,500
8,400
8,300
8,200
8,200
8,200
8,100
8,400
8,600
8,800
8,800
8,600
8,700
8,100
8,100
8,000
8,100
7,800
7,900
7,900
7,900
7,700
7,500
7,500
7,200
7,200
7,200
7,100
7,511
7,456
7,247
7,178
8,287
8,445
8,251
8,156
7,980
7,870
7,707
7,585
7,351
7,151
6,923
6,943
7,125
7,373
7,257
7,340
7,306
7,278
6,924
7,053
7,100
6,979
7,069
7,423
7,964
11,116
10,823
10,899
10,733
10,951
10,916
10,761
10,829
10,604
10,542
10,620
11,991
11,827
12,563
12,789
12,542
12,687
12,445
12,395
11,171
11,037
10,763
10,699
7,788
7,570
7,490
7,723
7,592
7,563
7,783
8,265
8,379
8,678
8,905
9,416
9,807
9,594
9,303
9,415
9,280
9,234
9,451
9,757
9,752
9,761
9,525
10,109
10,380
12,288
12,670
13,090
12,929
12,930
13,007
13,380
13,400
13,426
13,516
12,780
12,535
11,954
11,464
14,841
15,082
14,776
14,626
14,902
14,788

14,788

14,902

14,626

14,776

15,082

14,841

11,464

11,954

12,535

12,780

13,516

13,426

13,400

13,380

13,007

12,930

12,929

13,090

12,670

12,288

10,380

10,109

9,525

9,761

9,752

9,757

9,451

9,234

9,280

9,415

9,303

9,594

9,807

9,416

8,905

8,678

8,379

8,265

7,783

7,563

7,592

7,723

7,490

7,570

7,788

10,699

10,763

11,037

11,171

12,395

12,445

12,687

12,542

12,789

12,563

11,827

11,991

10,620

10,542

10,604

10,829

10,761

10,916

10,951

10,733

10,899

10,823

11,116

7,964

7,423

7,069

6,979

7,100

7,053

6,924

7,278

7,306

7,340

7,257

7,373

7,125

6,943

6,923

7,151

7,351

7,585

7,707

7,870

7,980

8,156

8,251

8,445

8,287

7,178

7,247

7,456

7,511

7,100

7,200

7,500

7,700

7,900

7,800

8,100

8,000

8,100

8,700

8,600

8,800

8,600

8,400

8,100

8,200

8,300

8,400

8,500

8,600

8,400

8,100

7,400

7,300

7,200

7,400

6,200

5,600

Goodwill

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
1,000
1,000
0
1,000
1,000
1,000
0
1,000
1,000
900
0
900
900
0
0
900
0
900
0
2,900
2,900
2,800
2,465
2,400
2,392
2,400
2,311
2,311
2,300
2,300
2,310,798
2,300
2,311
2,311
2,336,721
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
795
795
795
795
991
991
991
991
991
991
4,522
4,522
4,521
4,521
4,521
4,521
4,521
11,958
12,542
12,441
13,004
12,786
12,466
12,283
12,329
12,136
12,075
12,110
12,034
11,988
12,552
12,466
12,806
12,730
12,623
12,415
12,156
11,719
11,501
17,885
14,658
14,760
14,760
14,440
14,633

14,633

14,440

14,760

14,658

17,885

11,501

11,719

12,156

12,415

12,623

12,730

12,806

12,466

12,552

11,988

12,034

12,110

12,075

12,136

12,329

12,283

12,466

12,786

13,004

12,441

12,542

11,958

4,521

4,522

991

795

2,337

2,336,721

2,311

2,300

2,310,798

2,300

2,311

2,400

2,392

2,400

2,465

2,800

2,900

900

1,000

Long Term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
569
569
440
440
315
253
0
0
0
0
0
0
0
0
0
0
0
0
101
200
198
220
85
49
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

220

198

200

101

253

315

440

569

Intangible Assets

0
1,400
0
0
0
1,300
0
0
0
1,300
0
0
0
1,300
0
0
0
1,300
0
0
0
1,200
1,200
1,200
1,200
1,200
1,100
1,100
1,100
1,100
1,100
1,100
1,100
1,100
1,100
1,100
700
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
900
900
900
900
900
900
900
900
900
3,153
2,897
2,861
2,797
2,465
2,431
0
2,354
2,311
2,311
2,311
2,311
2,311
2,311
2,311
2,311
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
2,337
403
385
367
349
331
313
296
278
2,337
2,337
2,337
2,337
795
795
795
795
3,400
3,224
3,049
2,873
2,698
2,609
6,284
6,132
5,980
5,801
5,622
5,443
5,264
8,249
8,189
29,804
33,633
32,927
31,788
30,685
29,674
28,561
27,493
26,454
25,383
24,328
23,436
22,413
21,502
20,496
20,074
19,637
19,200
18,737
18,314
18,866
20,702
20,630
20,033
19,420
0

19,420

20,033

20,630

20,702

18,866

18,314

18,737

19,200

19,637

20,074

20,496

21,502

22,413

23,436

24,328

25,383

26,454

27,493

28,561

29,674

30,685

31,788

32,927

33,633

29,804

8,189

8,249

5,264

5,443

5,622

5,801

5,980

6,132

6,284

2,609

2,698

2,873

3,049

3,224

3,400

795

2,337

278

296

313

331

349

367

385

403

2,337

2,311

2,354

2,431

2,465

2,797

2,861

2,897

3,153

900

1,000

700

1,100

1,200

1,300

1,400

Other Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,891
3,619
3,487
3,399
3,118
3,022
2,956
2,903
2,868
2,892
2,884
2,878
2,905
2,891
2,891
2,899
2,923
2,984
2,985
2,987
3,007
3,006
3,004
3,405
2,885
2,887
2,963
2,697
5,869
2,610
2,577
2,547
2,582
2,960
2,941
3,423
3,303
3,267
3,305
3,313
2,817
2,810
2,792
2,775
2,757
2,741
2,742
2,723
3,414
3,414
3,350
3,289
2,003
1,880
1,462
1,462
5,338
5,120
4,718
4,478
4,033
3,835
10,978
10,746
13,642
13,471
13,034
12,862
12,962
23,129
23,658
45,240
48,781
2,920
2,933
2,882
3,907
3,158
4,401
4,496
6,167
6,144
6,166
6,148
7,044
7,195
7,622
7,600
7,286
7,376
7,357
7,148
8,473
0
8,601
0
0

8,601

8,473

7,148

7,357

7,376

7,286

7,600

7,622

7,195

7,044

6,148

6,166

6,144

6,167

4,496

4,401

3,158

3,907

2,882

2,933

2,920

48,781

45,240

23,658

23,129

12,962

12,862

13,034

13,471

13,642

10,746

10,978

3,835

4,033

4,478

4,718

5,120

5,338

1,462

1,880

2,003

3,289

3,350

3,414

2,723

2,742

2,741

2,757

2,775

2,792

2,810

2,817

3,313

3,305

3,267

3,303

3,423

2,941

2,960

2,582

2,547

2,577

2,610

5,869

2,697

2,963

2,887

2,885

3,405

3,004

3,006

3,007

2,987

2,985

2,984

2,923

2,899

2,891

2,905

2,878

2,884

2,892

2,868

2,903

2,956

3,022

3,118

3,399

3,487

3,619

3,891

Deferred Long Term Asset Charges

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
313
270
270
270
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,928
0
3,480
3,482
5,079
5,073
0
0
5,941
5,944
5,942
0
0
0
0
0
0
0
0
0
0

5,942

5,944

5,941

5,073

5,079

3,482

3,480

2,928

270

313

> Total Liabilities

0
5,500
0
0
0
5,600
0
0
0
6,100
0
0
0
6,400
0
0
0
6,600
0
0
0
6,100
11,400
8,700
8,600
6,800
6,200
5,600
5,500
5,600
6,000
4,700
5,500
6,100
6,800
6,700
10,500
6,900
6,600
6,400
6,700
6,300
6,200
6,300
7,300
6,500
6,900
6,800
6,900
7,000
7,200
7,100
7,300
8,100
7,400
7,300
8,900
12,164
10,317
9,677
9,347
8,766
7,495
7,476
7,142
6,979
6,388
6,488
6,694
6,129
6,716
6,997
6,755
7,518
8,409
8,818
8,543
8,630
9,276
8,506
8,477
9,345
10,085
9,298
12,397
12,043
11,344
11,331
11,731
12,344
11,542
11,077
10,441
10,684
10,285
9,678
10,102
10,857
10,509
10,508
10,978
10,711
10,977
10,635
11,010
11,399
9,823
9,450
10,180
16,205
11,513
12,172
13,213
12,092
10,191
9,837
11,658
10,819
10,396
10,017
13,338
10,590
12,263
11,534
12,841
13,128
23,400
25,130
48,079
58,661
55,013
51,582
48,648
49,208
46,325
49,592
48,412
45,289
48,438
43,922
40,271
40,790
36,523
32,657
33,440
33,943
34,480
35,202
58,501
54,143
53,722
48,149
47,315
42,304

42,304

47,315

48,149

53,722

54,143

58,501

35,202

34,480

33,943

33,440

32,657

36,523

40,790

40,271

43,922

48,438

45,289

48,412

49,592

46,325

49,208

48,648

51,582

55,013

58,661

48,079

25,130

23,400

13,128

12,841

11,534

12,263

10,590

13,338

10,017

10,396

10,819

11,658

9,837

10,191

12,092

13,213

12,172

11,513

16,205

10,180

9,450

9,823

11,399

11,010

10,635

10,977

10,711

10,978

10,508

10,509

10,857

10,102

9,678

10,285

10,684

10,441

11,077

11,542

12,344

11,731

11,331

11,344

12,043

12,397

9,298

10,085

9,345

8,477

8,506

9,276

8,630

8,543

8,818

8,409

7,518

6,755

6,997

6,716

6,129

6,694

6,488

6,388

6,979

7,142

7,476

7,495

8,766

9,347

9,677

10,317

12,164

8,900

7,300

7,400

8,100

7,300

7,100

7,200

7,000

6,900

6,800

6,900

6,500

7,300

6,300

6,200

6,300

6,700

6,400

6,600

6,900

10,500

6,700

6,800

6,100

5,500

4,700

6,000

5,600

5,500

5,600

6,200

6,800

8,600

8,700

11,400

6,100

6,600

6,400

6,100

5,600

5,500

> Total Current Liabilities

0
1,900
0
0
0
2,300
0
0
0
3,000
0
0
0
2,900
0
0
0
3,100
0
0
0
2,900
8,900
6,300
6,300
4,200
4,200
3,700
3,700
3,800
4,400
3,200
4,100
4,700
5,400
5,400
9,500
5,400
5,200
4,800
5,000
4,500
4,500
4,600
5,700
5,000
5,300
5,200
5,500
5,800
6,000
6,000
6,300
7,300
6,800
6,700
8,200
11,645
9,860
9,250
8,932
7,745
6,542
6,552
6,209
6,102
5,439
5,459
5,629
6,129
6,716
6,997
6,755
7,518
7,161
7,599
7,205
7,458
8,107
7,449
7,061
8,440
9,150
8,360
11,456
9,874
7,590
7,546
8,577
8,973
8,118
7,868
7,837
7,904
7,494
6,840
7,073
8,158
7,803
7,802
8,206
7,503
7,756
7,414
7,471
8,272
7,198
6,816
7,530
13,765
8,961
9,543
11,699
10,713
8,920
8,617
10,569
9,569
9,239
8,873
12,203
9,548
11,175
10,484
11,700
11,985
12,722
13,720
29,251
25,907
24,239
22,884
21,891
24,665
22,326
26,880
27,853
26,767
31,935
20,229
18,499
20,968
15,441
16,937
18,513
20,035
21,400
22,521
41,443
37,398
37,431
33,448
33,698
29,647

29,647

33,698

33,448

37,431

37,398

41,443

22,521

21,400

20,035

18,513

16,937

15,441

20,968

18,499

20,229

31,935

26,767

27,853

26,880

22,326

24,665

21,891

22,884

24,239

25,907

29,251

13,720

12,722

11,985

11,700

10,484

11,175

9,548

12,203

8,873

9,239

9,569

10,569

8,617

8,920

10,713

11,699

9,543

8,961

13,765

7,530

6,816

7,198

8,272

7,471

7,414

7,756

7,503

8,206

7,802

7,803

8,158

7,073

6,840

7,494

7,904

7,837

7,868

8,118

8,973

8,577

7,546

7,590

9,874

11,456

8,360

9,150

8,440

7,061

7,449

8,107

7,458

7,205

7,599

7,161

7,518

6,755

6,997

6,716

6,129

5,629

5,459

5,439

6,102

6,209

6,552

6,542

7,745

8,932

9,250

9,860

11,645

8,200

6,700

6,800

7,300

6,300

6,000

5,800

5,500

5,200

5,300

5,000

5,700

4,600

4,500

5,000

4,800

5,200

5,400

9,500

5,400

4,700

4,100

3,200

4,400

3,800

3,700

4,200

6,300

8,900

2,900

3,100

2,900

3,000

2,300

1,900

Short-term Debt

0
400
0
0
0
400
0
0
0
400
0
0
0
500
0
0
0
500
0
0
0
500
500
400
400
500
400
400
400
400
400
400
400
400
300
200
3,500
100
100
600
300
100
100
100
100
100
100
200
200
200
200
200
200
200
200
100
0
60
55
56
57
47
48
45
37
25
13
2
11
8
6
0
2,530
0
0
0
0
4,199
4,284
3,947
3,847
4,152
4,351
4,736
5,590
5,101
3,573
3,536
4,131
4,677
3,878
3,952
3,718
4,105
589
662
663
3,923
1,077
890
610
37
89
328
447
73
119
85
411
10,749
5,606
5,285
6,311
7,049
2,204
2,913
3,392
148
2,485
2,621
3,968
182
2,403
2,710
2,547
1,449
1,104
1,564
3,906
5,498
4,932
6,524
6,616
6,708
6,432
8,524
11,616
11,708
18,102
7,977
4,984
5,326
813
875
938
1,000
4,000
5,500
21,700
17,525
18,000
16,600
17,600
13,442

13,442

17,600

16,600

18,000

17,525

21,700

5,500

4,000

1,000

938

875

813

5,326

4,984

7,977

18,102

11,708

11,616

8,524

6,432

6,708

6,616

6,524

4,932

5,498

3,906

1,564

1,104

1,449

2,547

2,710

2,403

182

3,968

2,621

2,485

148

3,392

2,913

2,204

7,049

6,311

5,285

5,606

10,749

411

119

447

328

610

890

1,077

3,923

663

662

589

4,105

3,718

3,952

3,878

4,677

4,131

3,536

3,573

5,101

5,590

4,736

4,351

4,152

3,847

3,947

4,284

4,199

2,530

100

200

100

300

600

100

3,500

200

300

400

500

400

500

400

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,104
8,766
3,906
5,498
4,932
5,024
5,116
6,708
6,432
8,524
11,616
11,708
18,102
6,392
4,984
5,326
813
875
938
1,000
4,000
5,500
21,700
17,525
18,000
16,600
17,600
0

17,600

16,600

18,000

17,525

21,700

5,500

4,000

1,000

938

875

813

5,326

4,984

6,392

18,102

11,708

11,616

8,524

6,432

6,708

5,116

5,024

4,932

5,498

3,906

8,766

1,104

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,300
1,300
2,000
1,600
1,400
1,700
1,900
1,400
1,500
1,100
1,800
2,200
3,300
3,400
3,800
2,900
3,200
2,200
2,600
2,100
2,000
1,700
2,500
1,600
2,000
2,500
2,500
2,300
2,400
2,500
2,900
3,400
3,500
3,400
4,600
6,380
4,633
4,673
4,987
3,711
3,594
3,687
3,554
3,325
2,704
2,375
2,844
2,423
2,663
2,519
2,122
2,157
2,216
2,372
2,211
2,193
2,566
2,250
2,296
2,673
3,143
2,139
2,888
3,560
3,162
2,937
3,220
3,420
3,304
2,642
2,468
2,352
2,589
1,978
2,204
2,885
2,777
3,046
3,125
2,748
2,779
2,168
2,069
2,540
2,445
2,143
2,182
1,938
2,182
2,289
2,750
2,374
2,480
2,754
4,432
3,155
4,065
3,369
5,375
3,192
6,365
5,362
6,490
4,957
5,120
6,428
7,198
11,808
9,945
6,082
5,355
5,956
5,818
9,403
6,674
4,409
4,282
5,127
4,825
5,734
5,639
6,131
6,866
8,590
6,952
7,624
9,644
8,617
8,000
5,356
4,893
8,068

8,068

4,893

5,356

8,000

8,617

9,644

7,624

6,952

8,590

6,866

6,131

5,639

5,734

4,825

5,127

4,282

4,409

6,674

9,403

5,818

5,956

5,355

6,082

9,945

11,808

7,198

6,428

5,120

4,957

6,490

5,362

6,365

3,192

5,375

3,369

4,065

3,155

4,432

2,754

2,480

2,374

2,750

2,289

2,182

1,938

2,182

2,143

2,445

2,540

2,069

2,168

2,779

2,748

3,125

3,046

2,777

2,885

2,204

1,978

2,589

2,352

2,468

2,642

3,304

3,420

3,220

2,937

3,162

3,560

2,888

2,139

3,143

2,673

2,296

2,250

2,566

2,193

2,211

2,372

2,216

2,157

2,122

2,519

2,663

2,423

2,844

2,375

2,704

3,325

3,554

3,687

3,594

3,711

4,987

4,673

4,633

6,380

4,600

3,400

3,500

3,400

2,900

2,500

2,400

2,300

2,500

2,000

1,600

2,500

1,700

2,000

2,100

2,600

2,200

3,200

2,900

3,800

3,400

3,300

2,200

1,800

1,100

1,500

1,400

1,900

1,700

1,400

1,600

2,000

1,300

2,300

Other Current Liabilities

0
1,500
0
0
0
1,900
0
0
0
2,600
0
0
0
2,400
0
0
0
2,600
0
0
0
2,400
6,100
4,600
3,900
2,100
2,400
1,600
1,400
2,000
2,500
1,700
1,900
2,100
1,800
1,800
2,200
2,400
1,900
2,000
2,100
2,300
2,400
2,800
3,100
3,300
3,200
2,500
2,800
3,300
3,400
3,300
3,200
3,700
3,100
3,200
3,600
5,204
5,171
4,521
3,888
96
156
30
1,200
2,752
2,700
3,100
2,773
3,698
4,047
4,478
2,104
5,361
4,945
5,227
4,994
454
678
653
401
863
927
781
2,286
408
90
453
370
108
149
400
807
583
3,579
3,483
3,544
655
3,410
3,331
3,850
3,930
4,152
4,207
4,360
5,036
4,052
4,022
4,355
807
774
1,556
2,139
836
3,791
2,481
2,253
5,645
2,143
2,464
2,379
5,645
1,917
1,922
2,196
5,107
6,128
5,393
17,736
8,234
9,061
10,042
9,546
11,628
9,726
8,632
9,176
10,184
9,176
6,774
8,377
9,623
8,659
9,607
10,425
10,183
10,226
9,116
9,737
9,396
9,460
9,634
9,764
6,799

6,799

9,764

9,634

9,460

9,396

9,737

9,116

10,226

10,183

10,425

9,607

8,659

9,623

8,377

6,774

9,176

10,184

9,176

8,632

9,726

11,628

9,546

10,042

9,061

8,234

17,736

5,393

6,128

5,107

2,196

1,922

1,917

5,645

2,379

2,464

2,143

5,645

2,253

2,481

3,791

836

2,139

1,556

774

807

4,355

4,022

4,052

5,036

4,360

4,207

4,152

3,930

3,850

3,331

3,410

655

3,544

3,483

3,579

583

807

400

149

108

370

453

408

2,286

781

927

863

401

653

678

454

4,994

5,227

4,945

5,361

2,104

4,478

4,047

3,698

2,773

3,100

2,700

2,752

1,200

156

3,888

4,521

5,171

5,204

3,600

3,200

3,100

3,700

3,200

3,300

3,400

3,300

2,800

2,500

3,200

3,300

3,100

2,800

2,400

2,300

2,100

2,000

1,900

2,400

2,200

1,800

2,100

1,900

1,700

2,500

2,000

1,400

1,600

2,400

2,100

3,900

4,600

6,100

2,400

2,600

2,400

2,600

1,900

1,500

> Long-term Liabilities

0
3,600
0
0
0
3,300
0
0
0
3,100
0
0
0
3,500
0
0
0
3,500
0
0
0
3,200
2,500
2,400
2,300
2,600
2,000
1,900
1,800
1,800
1,600
1,500
1,400
1,400
1,400
1,300
1,000
1,500
1,400
1,600
1,700
1,800
1,700
1,700
1,600
1,500
1,600
1,600
1,400
1,200
1,200
1,100
1,000
800
600
600
700
519
457
427
415
1,021
952
924
933
877
950
1,029
1,066
0
0
0
0
0
1,248
1,220
1,339
1,172
1,169
1,057
1,416
905
935
938
941
2,168
3,753
3,785
3,154
3,371
3,424
3,209
2,604
2,780
2,791
2,838
3,029
2,699
2,706
2,706
2,772
3,207
3,221
3,221
3,539
3,127
2,625
2,633
2,650
2,440
2,552
2,629
1,514
1,379
1,271
1,220
1,089
1,250
1,157
1,144
1,135
1,042
1,088
1,050
1,141
1,143
10,678
11,410
18,828
32,754
30,774
28,698
26,757
24,543
23,999
22,712
20,559
18,522
16,503
23,693
21,772
19,822
21,082
15,720
14,927
13,908
13,080
12,681
17,058
16,745
16,291
14,701
13,617
12,657

12,657

13,617

14,701

16,291

16,745

17,058

12,681

13,080

13,908

14,927

15,720

21,082

19,822

21,772

23,693

16,503

18,522

20,559

22,712

23,999

24,543

26,757

28,698

30,774

32,754

18,828

11,410

10,678

1,143

1,141

1,050

1,088

1,042

1,135

1,144

1,157

1,250

1,089

1,220

1,271

1,379

1,514

2,629

2,552

2,440

2,650

2,633

2,625

3,127

3,539

3,221

3,207

2,772

2,706

2,699

3,029

2,838

2,791

2,780

2,604

3,209

3,424

3,371

3,154

3,785

3,753

2,168

941

938

935

905

1,416

1,057

1,169

1,172

1,339

1,220

1,248

1,066

1,029

950

877

933

924

952

1,021

415

427

457

519

700

600

800

1,000

1,100

1,200

1,400

1,600

1,500

1,600

1,700

1,800

1,700

1,600

1,400

1,500

1,000

1,300

1,400

1,500

1,600

1,800

1,900

2,000

2,600

2,300

2,400

2,500

3,200

3,500

3,100

3,300

3,600

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,941
7,202
19,195
17,648
16,455
15,249
14,068
12,870
11,583
10,295
9,004
7,715
6,334
9,859
0
7,109
0
0
0
8,154
0
7,917
12,732
0
0
0
0
0

12,732

7,917

8,154

7,109

9,859

6,334

7,715

9,004

10,295

11,583

12,870

14,068

15,249

16,455

17,648

19,195

7,202

7,941

Deferred Long Term Asset Charges

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
313
270
270
270
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,928
0
3,480
3,482
5,079
5,073
0
0
5,941
5,944
5,942
0
0
0
0
0
0
0
0
0
0

5,942

5,944

5,941

5,073

5,079

3,482

3,480

2,928

270

313

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500
0
0
0
0
0
1,543
1,553
945
1,604
1,602
1,599
1,145
841
841
841
841
643
643
643
674
1,147
1,147
1,147
1,179
1,233
842
859
839
2,440
2,419
1,311
1,336
1,381
1,175
1,132
1,050
1,167
1,052
1,072
1,070
964
932
951
972
1,132
2,438
3,329
11,139
14,408
14,319
12,621
12,140
11,073
10,544
10,558
9,788
9,182
8,576
8,221
7,757
7,226
6,793
6,172
5,704
4,946
4,462
4,137
3,776
4,747
0
3,462
0
0

3,462

4,747

3,776

4,137

4,462

4,946

5,704

6,172

6,793

7,226

7,757

8,221

8,576

9,182

9,788

10,558

10,544

11,073

12,140

12,621

14,319

14,408

11,139

3,329

2,438

1,132

972

951

932

964

1,070

1,072

1,052

1,167

1,050

1,132

1,175

1,381

1,336

1,311

2,419

2,440

839

859

842

1,233

1,179

1,147

674

643

841

1,145

1,599

1,602

1,604

945

1,553

1,543

500

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,074
2,074
2,361
1,894
1,783
1,775
1,811
111
132
268
178
77
97
88
39
83
105
72
65
78
156
99
169
11
677
879
845
698
682
623
614
40
766
504
539
885
870
856
841
384
834
1,200
1,200
186
1,300
127
79
1,300
0
1,200
0
0

1,200

1,300

127

1,300

186

1,200

834

384

841

856

870

885

539

504

766

614

623

682

698

845

879

677

169

156

105

178

268

132

111

1,811

1,775

1,783

1,894

2,361

2,074

> Total Stockholder Equity

0
9,300
0
0
0
10,100
0
0
0
11,400
0
0
0
13,600
0
0
0
13,600
0
0
0
15,300
25,400
26,000
26,900
17,600
29,000
30,100
30,900
31,900
32,700
33,100
33,400
33,900
33,700
34,600
35,400
35,300
35,500
35,900
36,000
36,000
35,800
36,200
36,700
36,800
36,800
36,300
36,400
35,800
35,500
34,800
34,000
33,700
33,000
32,800
33,000
33,221
33,243
33,314
32,412
32,293
32,359
31,959
31,638
31,425
30,662
30,730
30,291
29,081
29,216
30,122
32,762
34,547
37,662
38,339
38,297
38,408
38,548
38,766
39,512
40,302
41,322
41,365
44,889
45,958
45,816
46,777
48,386
49,355
50,778
51,830
51,406
51,471
51,404
52,001
52,463
53,819
53,763
53,683
53,996
54,289
54,577
55,023
55,161
55,663
56,092
56,354
56,757
63,690
63,268
63,610
64,555
66,613
68,088
69,221
70,095
63,511
64,481
65,379
66,609
67,373
68,474
69,328
70,002
70,537
70,740
60,812
62,241
63,652
64,630
65,488
67,408
69,775
71,614
72,088
72,953
71,375
71,562
72,557
73,038
74,683
75,533
82,577
82,182
81,012
80,696
81,096
81,328
84,367
85,474
84,401
86,888
90,282

90,282

86,888

84,401

85,474

84,367

81,328

81,096

80,696

81,012

82,182

82,577

75,533

74,683

73,038

72,557

71,562

71,375

72,953

72,088

71,614

69,775

67,408

65,488

64,630

63,652

62,241

60,812

70,740

70,537

70,002

69,328

68,474

67,373

66,609

65,379

64,481

63,511

70,095

69,221

68,088

66,613

64,555

63,610

63,268

63,690

56,757

56,354

56,092

55,663

55,161

55,023

54,577

54,289

53,996

53,683

53,763

53,819

52,463

52,001

51,404

51,471

51,406

51,830

50,778

49,355

48,386

46,777

45,816

45,958

44,889

41,365

41,322

40,302

39,512

38,766

38,548

38,408

38,297

38,339

37,662

34,547

32,762

30,122

29,216

29,081

30,291

30,730

30,662

31,425

31,638

31,959

32,359

32,293

32,412

33,314

33,243

33,221

33,000

32,800

33,000

33,700

34,000

34,800

35,500

35,800

36,400

36,300

36,800

36,700

36,200

35,800

36,000

35,900

35,500

35,300

35,400

34,600

33,700

33,900

33,400

33,100

32,700

31,900

30,900

30,100

29,000

17,600

26,900

26,000

25,400

15,300

13,600

11,400

10,100

9,300

Common Stock

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
300
300
0
300
300
300
0
300
300
300
0
300
300
0
0
300
300
300
257
257
258
258
258
258
258
258
258
258
258
258
258
258
262
278
286
314
314
315
315
315
315
317
317
321
389
392
395
400
402
402
403
409
409
409
410
416
416
416
416
428
430
433
433
438
438
446
448
450
450
450
452
455
457
461
465
473
475
476
477
478
479
480
483
484
490
492
492
495
497
498
500
504
507
510
511
513
516
518
517
518
520
521
521
524
526
528
528
532
533
534
534
538
540
540
541

541

540

538

534

533

532

528

526

524

521

520

518

517

518

516

513

511

510

507

504

500

498

497

495

492

490

484

483

480

479

478

477

476

475

473

465

461

457

455

452

450

448

446

438

433

430

428

416

410

409

403

402

400

395

392

389

321

317

315

314

286

278

262

258

257

300

Retained Earnings Total Equity

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,764
27,300
27,583
27,919
28,237
28,702
29,492
36,092
35,123
35,292
35,878
37,201
37,797
38,689
39,700
39,735
40,434
41,091
41,897
42,212
42,714
43,487
44,114
44,358
44,341
44,597
45,543
45,700
46,034
46,761
47,693
49,511
50,722
51,180
51,142
49,298
49,233
49,236
49,248
50,085
50,678
57,697
0
56,514
56,939
57,523
57,812
59,175
60,023
0
0
0

60,023

59,175

57,812

57,523

56,939

56,514

57,697

50,678

50,085

49,248

49,236

49,233

49,298

51,142

51,180

50,722

49,511

47,693

46,761

46,034

45,700

45,543

44,597

44,341

44,358

44,114

43,487

42,714

42,212

41,897

41,091

40,434

39,735

39,700

38,689

37,797

37,201

35,878

35,292

35,123

36,092

29,492

28,702

28,237

27,919

27,583

27,300

26,764

Accumulated Other Comprehensive Income

0
-1,200
0
0
0
-1,600
0
0
0
-2,000
0
0
0
-2,600
0
0
0
-2,600
0
0
0
-3,200
-4,200
-4,400
-4,600
-4,000
-5,200
-5,400
-5,500
-5,300
-5,500
-5,800
-6,000
-6,200
-6,500
-6,700
-7,000
-7,300
-7,600
-7,800
-8,100
-8,400
-8,600
-8,900
-9,200
-9,000
-9,300
-9,700
-10,100
-10,200
-10,500
-10,900
-11,200
-11,400
-600
-300
-400
-482
-444
-509
-539
-264
-312
-352
-276
-363
-326
-245
-205
-155
-122
-122
-45
317
89
115
212
269
247
48
103
147
180
192
221
286
393
426
623
649
697
913
111
1
44
345
454
317
171
109
263
267
658
508
410
121
167
-136
47
173
18
-16
135
176
265
133
-180
-699
-709
-827
-828
-975
-650
-834
-996
-1,056
-1,313
-787
-895
-172
-335
-697
-783
-818
-1,018
-1,275
-1,123
-1,093
-1,314
-915
-1,057
-384
-449
-782
-1,176
-1,748
-2,665
-3,084
-3,565
-2,238
-2,028
-1,964
-2,562
-2,219

-2,219

-2,562

-1,964

-2,028

-2,238

-3,565

-3,084

-2,665

-1,748

-1,176

-782

-449

-384

-1,057

-915

-1,314

-1,093

-1,123

-1,275

-1,018

-818

-783

-697

-335

-172

-895

-787

-1,313

-1,056

-996

-834

-650

-975

-828

-827

-709

-699

-180

133

265

176

135

-16

173

-136

167

121

410

508

658

267

263

109

171

317

454

345

111

913

697

649

623

426

393

286

221

192

180

147

103

247

269

212

115

317

-45

-122

-155

-205

-245

-326

-363

-276

-352

-312

-264

-539

-509

-444

-482

-400

-300

-600

-11,400

-11,200

-10,900

-10,500

-10,200

-10,100

-9,700

-9,300

-9,000

-9,200

-8,900

-8,600

-8,400

-8,100

-7,800

-7,600

-7,300

-7,000

-6,700

-6,500

-6,200

-6,000

-5,800

-5,500

-5,300

-5,500

-5,400

-5,200

-4,000

-4,600

-4,400

-4,200

-3,200

-2,600

-2,000

-1,600

-1,200

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,978
37,039
37,511
37,964
38,204
38,305
38,505
38,786
39,338
39,597
40,429
41,235
42,644
43,015
43,191
43,589
43,869
44,238
44,718
45,675
46,123
46,822
47,173
47,524
48,207
48,891
49,491
50,016
50,952
51,877
52,948
53,568
54,474
55,121
55,870
56,130
56,656
57,284
57,894
58,049
58,576
59,078
0
59,692
60,113
60,347
60,774
61,131
61,526
0
0
0

61,526

61,131

60,774

60,347

60,113

59,692

59,078

58,576

58,049

57,894

57,284

56,656

56,130

55,870

55,121

54,474

53,568

52,948

51,877

50,952

50,016

49,491

48,891

48,207

47,524

47,173

46,822

46,123

45,675

44,718

44,238

43,869

43,589

43,191

43,015

42,644

41,235

40,429

39,597

39,338

38,786

38,505

38,305

38,204

37,964

37,511

37,039

36,978

Treasury Stock

-34,585

-34,235

-34,227

-34,223

-33,974

-33,942

-33,796

-33,588

-33,568

-33,531

-33,477

-33,454

-33,077

-32,997

-32,960

-32,525

-32,397

-32,386

-20,990

-20,781

-20,637

-20,197

-20,022

-19,658

-19,602

-19,591

-13,091

-12,463

-12,348

-11,720

-11,666

-11,736

-10,966

-10,790

-10,789

-10,262

-9,840

-9,207

-8,848

-8,784

-8,030

-8,125

-7,645

-7,644

-7,645

-7,143

-6,579

-6,549

-6,163

-6,116

-6,096

-5,861

-5,860

-5,861

-6,076

-5,268

Other Stockholders Equity

0
5,300
0
0
0
5,900
0
0
0
6,100
0
0
0
6,800
0
0
0
6,800
0
0
0
7,500
8,600
8,700
9,000
8,200
10,000
10,500
10,700
10,500
10,800
11,100
11,100
11,100
11,400
11,700
12,100
12,200
12,300
12,500
12,700
13,300
12,700
13,000
13,200
13,000
12,600
12,600
12,700
40,400
12,900
12,600
12,400
12,300
900
12,200
800
12,476
700
900
800
13,627
100
200
-227
14,892
-221
-100
-216
-213
-446
-185
1,639
2,241
9,394
9,664
9,684
9,497
9,473
9,479
9,705
9,807
10,517
22,608
22,456
22,994
23,710
24,096
24,291
24,239
25,132
25,229
25,378
25,711
26,251
26,390
26,489
26,682
26,835
27,002
26,882
26,746
26,716
26,777
26,722
27,174
27,238
27,338
26,768
27,120
27,672
27,877
28,081
28,772
29,553
29,924
30,100
23,998
24,278
24,636
25,060
25,653
25,926
26,185
26,392
26,743
27,217
16,505
17,094
17,619
18,427
18,917
19,988
20,571
21,397
21,667
22,416
22,653
23,125
23,716
24,326
24,461
24,780
25,136
25,558
25,718
25,890
26,124
26,547
26,896
26,941
27,419
27,752
28,092

28,092

27,752

27,419

26,941

26,896

26,547

26,124

25,890

25,718

25,558

25,136

24,780

24,461

24,326

23,716

23,125

22,653

22,416

21,667

21,397

20,571

19,988

18,917

18,427

17,619

17,094

16,505

27,217

26,743

26,392

26,185

25,926

25,653

25,060

24,636

24,278

23,998

30,100

29,924

29,553

28,772

28,081

27,877

27,672

27,120

26,768

27,338

27,238

27,174

26,722

26,777

26,716

26,746

26,882

27,002

26,835

26,682

26,489

26,390

26,251

25,711

25,378

25,229

25,132

24,239

24,291

24,096

23,710

22,994

22,456

22,608

10,517

9,807

9,705

9,479

9,473

9,497

9,684

9,664

9,394

2,241

1,639

-185

-446

-213

-216

-100

-221

14,892

-227

200

100

13,627

800

900

700

12,476

800

12,200

900

12,300

12,400

12,600

12,900

40,400

12,700

12,600

13,000

13,200

13,000

12,700

13,300

12,700

12,500

12,300

12,200

12,100

11,700

11,400

11,100

10,800

10,500

10,700

10,500

10,000

8,200

9,000

8,700

8,600

7,500

6,800

6,100

5,900

5,300

Balance Sheet

All numbers in thousands.

	2024-01-31	2023-01-31	2022-01-31	2021-01-31	2020-01-31	2019-01-31	2018-01-31	2017-01-31	2016-01-31	2015-01-31	2014-01-31	2013-01-31	2012-01-31	2011-01-31	2010-01-31	2009-01-31	2008-01-31	2007-01-31	2006-01-31	2005-01-31	2004-01-31	2003-01-31	2002-01-31	2001-01-31	2000-01-31	1999-01-31	1998-01-31	1997-01-31	1996-01-31	1995-01-31	1994-01-31	1993-01-31	1992-01-31	1991-01-31	1990-01-31	1989-01-31	1988-01-31	1987-01-31	1986-01-31
Accounts Payable	8,068	8,617	8,590	5,734	4,409	5,956	11,808	4,957	3,192	3,155	2,374	1,938	2,540	2,748	2,885	2,352	3,420	3,560	2,673	2,193	2,157	2,423	3,325	3,711	6,380	3,400	2,300	1,600	2,100	2,900	2,200	1,400	1,600	-	-	-	-	-	-
Accumulated Amortization	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Accumulated Depreciation	-	0	0	0	0	0	-33,125	-31,098	-29,906	-28,444	0	-26,098	-26,705	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Accumulated Other Comprehensive Income	-2,219	-2,238	-1,748	-384	-1,093	-818	-172	-1,056	-975	-699	176	173	121	267	317	1	649	286	147	269	317	-155	-363	-264	-482	-11,400	-10,200	-9,000	-8,400	-7,300	-6,200	-5,300	-4,000	-3,200	-2,600	-2,600	-2,000	-1,600	-1,200
Additional Paid In Capital	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Capital Lease Obligations	-	555	808	1,065	1,695	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Capital Stock	-	534	528	521	517	511	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Capital Surpluse	-	61,131	59,692	58,049	56,130	53,568	50,016	47,524	45,675	43,589	0	38,786	37,964	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Cash	4,527	3,946	5,276	11,439	4,249	7,534	10,177	18,098	10,043	7,958	8,341	30,999	11,704	7,720	14,155	10,979	5,748	4,596	4,599	6,225	4,999	3,217	2,570	806	4,036	4,900	5,700	6,600	2,000	1,100	1,300	2,000	1,800	2,500	2,300	2,300	1,900	2,700	2,600
Cash And Equivalents	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Cash And Short Term Investments	4,527	3,946	5,276	11,439	4,249	7,534	11,688	24,821	20,419	23,132	27,107	39,508	23,040	20,630	23,760	21,213	17,556	16,930	14,724	13,983	12,677	7,336	5,911	6,169	11,248	4,900	5,700	6,600	2,000	1,100	1,300	2,000	1,800	2,500	2,300	2,300	1,900	2,700	2,600
Common Stock	541	534	528	521	517	511	500	492	483	477	465	452	448	433	416	410	403	395	317	315	286	258	258	258	257	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Common Stock Shares Outstanding	7,496	7,374	7,339	7,166	7,238	7,084	7,015	7,572	7,471	7,834	7,697	7,483	7,429	7,470	7,375	7,438	7,532	7,389	7,233	7,227	6,678	5,869	5,857	6,302	6,154	6,434	6,738	6,900	7,007	7,011	7,113	7,175	7,008	6,589	6,667	6,716	6,639	6,876	6,514
Common Stock Total Equity	-	534	528	521	517	511	500	492	483	477	465	452	448	433	416	410	403	395	317	315	286	258	258	258	257	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Current Deferred Revenue	1,338	1,860	262	285	466	373	367	472	529	621	454	271	623	788	695	864	769	805	752	613	0	0	0	3,891	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Deferred Long Term Asset Charges	-	0	0	5,941	5,079	2,928	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Deferred Long Term Liab	-	1,300	186	384	885	40	698	11	78	83	0	111	1,894	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Earning Assets	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Good Will	14,633	14,658	12,156	12,806	12,034	12,329	13,004	4,521	4,521	991	991	795	2,337	2,337	2,337	2,337	2,337	2,337	2,336,721	2,336,721	2,336,721	2,310,798	2,311	2,465	3,154	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Intangible Assets	-	20,702	19,200	21,502	25,383	29,674	33,633	5,264	5,980	2,698	3,400	795	465,906	331	403	2,337	2,337	2,337	2,337	2,337	2,337	2,311	2,311	2,465	3,153	900	900	1,000	1,000	1,000	1,100	1,100	1,200	1,200	1,300	1,300	1,300	1,300	1,400
Inventory	46,371	51,324	34,609	30,060	33,925	30,161	27,609	19,506	14,890	15,582	15,178	11,179	14,129	14,405	12,039	12,826	14,051	11,395	9,810	9,364	9,110	8,900	10,243	10,782	11,537	10,200	10,300	10,400	12,500	12,900	7,200	5,900	4,300	4,000	3,300	3,300	3,200	2,300	2,100
Liabilities And Stockholders Equity	133,137	138,510	114,955	115,473	116,664	118,983	122,313	83,665	77,963	74,330	78,705	79,895	67,062	64,999	64,676	62,155	61,699	58,001	49,647	47,039	42,065	35,210	38,404	41,059	45,385	41,800	42,800	43,300	42,300	42,200	40,000	37,500	24,400	21,400	20,200	20,000	17,500	15,700	14,800
Long Term Debt	-	12,040	8,154	11,531	7,715	12,870	17,648	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25	72	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Long Term Debt Total	-	0	8,154	7,109	7,715	12,870	17,648	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Long Term Investments	-	0	0	0	0	85	101	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Negative Goodwill	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Net Debt	21,473	26,174	4,686	6,483	16,453	12,044	12,969	-18,098	-10,043	-7,958	-8,091	-30,999	-11,704	-7,720	-14,155	-10,979	-5,748	-4,596	-4,599	-6,225	-4,999	-3,209	-2,545	-734	-3,904	-4,700	-5,300	-6,200	-1,700	-800	-600	-1,000	200	-	700	700	900	500	1,000
Net Invested Capital	-	113,932	90,166	91,540	90,798	89,353	86,793	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Net Receivables	23,056	21,598	17,124	17,415	19,784	23,486	22,400	15,702	15,666	14,535	11,856	9,926	11,800	11,112	9,173	9,246	12,761	12,113	10,624	9,352	9,815	8,347	9,174	10,664	9,271	7,700	7,800	8,300	8,300	7,800	5,700	5,700	6,200	5,000	4,700	4,700	4,300	3,100	2,200
Net Tangible Assets	-	48,477	81,012	40,375	33,958	27,772	63,647	70,537	67,373	63,511	0	63,837	55,663	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Net Working Capital	-	42,364	43,743	39,753	33,384	37,943	37,868	49,711	44,966	52,349	55,376	56,695	44,206	42,197	41,781	40,119	39,411	34,294	31,222	29,268	24,499	18,825	21,455	21,908	22,337	25,500	27,100	28,800	26,500	25,500	24,900	23,500	10,800	-	-	-	-	-	-
Non Current Assets Total	56,577	58,748	51,177	54,752	56,513	56,375	58,533	21,969	23,449	12,412	12,616	9,435	14,584	15,299	14,737	14,133	13,315	13,833	9,985	10,312	10,048	10,256	10,847	11,406	11,402	9,000	9,900	9,500	11,300	11,300	10,400	10,200	9,400	9,300	9,500	9,500	8,000	7,300	7,400
Non Current Liabilities Other	-	2,985	4,760	6,842	9,093	11,633	14,408	1,132	964	1,417	0	2,440	1,233	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Non Current Liabilities Total	12,657	16,745	13,908	19,822	18,522	24,543	32,754	1,143	1,042	1,250	1,379	2,440	3,127	3,207	2,699	2,780	3,371	2,168	905	1,172	0	0	877	1,021	519	800	1,200	1,500	1,800	1,500	1,400	1,800	2,600	3,200	3,500	3,500	3,100	3,300	3,600
Non Currrent Assets Other	1,438	1,566	1,695	1,103	1,088	1,064	315	366	92	88	194	96	107	89	78	966	246	-6,085,906	548	670	586	594	557	653	737	900	1,100	400	1,600	1,700	1,100	600	800	900	800	800	500	400	400
Noncontrolling Interest In Consolidated Entity	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Other Assets	-	8,473	7,286	7,044	6,167	3,907	2,875	3,177	3,141	88	507	452	107	89	78	75	245	332	548	670	586	594	557	653	737	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Other Current Assets	2,606	2,894	6,769	1,807	2,193	1,427	52,092	36,875	34,095	38,786	38,982	30,952	3,510	3,553	4,895	4,737	4,017	3,731	-1	4,027	415	370	2,230	2,038	1,926	10,000	9,100	8,500	8,200	9,100	15,400	13,700	2,700	600	400	200	100	300	500
Other Current Liab	6,799	9,396	10,183	9,623	10,184	11,628	8,234	5,107	5,645	5,645	836	807	5,036	3,930	655	583	108	408	863	454	5,361	3,698	2,752	96	5,204	3,700	3,300	3,300	2,300	2,400	2,100	2,000	2,100	2,400	2,600	2,400	2,600	1,900	1,500
Other Liab	-	4,747	4,946	7,226	9,182	11,073	13,593	1,143	1,042	1,167	1,381	2,440	1,233	1,147	643	841	1,604	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Other Stockholder Equity	28,092	26,896	25,718	24,461	22,653	20,571	17,619	26,743	25,653	23,998	28,772	27,120	27,174	26,746	26,682	25,711	24,239	22,994	9,807	9,497	2,241	-213	14,892	13,627	12,476	12,300	40,400	13,000	13,300	12,200	11,100	10,500	8,200	7,500	6,800	6,800	6,100	5,900	5,300
Preferred Stock Redeemable	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Preferred Stock Total Equity	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Property Plant And Equipment Gross	-	56,188	11,441	13,400	12,929	10,380	9,752	9,280	9,807	8,379	7,592	7,788	11,171	12,542	11,991	10,829	10,733	7,964	7,100	7,306	7,125	7,351	7,980	8,287	7,511	7,200	7,900	8,100	8,700	8,600	8,200	8,500	7,400	7,200	7,400	7,400	6,200	5,600	5,600
Property Plant And Equipment Net	14,788	15,082	12,535	13,400	12,929	10,380	9,752	9,280	9,807	8,379	7,592	7,788	11,171	12,542	11,991	10,829	10,733	7,964	7,100	7,306	7,125	7,351	7,980	8,287	7,511	7,200	7,900	8,100	8,700	8,600	8,200	8,500	7,400	7,200	7,400	7,400	6,200	5,600	5,600
Property Plant Equipment	-	14,288	11,441	13,400	11,268	10,380	9,752	9,280	9,807	8,379	7,592	7,788	11,171	12,542	11,991	10,829	10,733	7,964	7,100	7,306	7,125	7,351	7,979	8,288	7,512	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Retained Earnings	63,868	59,175	56,514	50,085	49,298	49,511	45,700	44,358	42,212	39,735	37,201	36,092	27,919	26,843	26,403	25,350	24,064	22,282	30,031	28,328	31,703	29,190	31,754	32,668	33,065	32,800	5,600	32,800	31,100	30,400	29,000	26,700	13,400	11,000	9,400	9,400	7,300	5,800	5,200
Retained Earnings Total Equity	-	59,175	56,514	50,085	49,298	49,511	45,700	44,358	42,212	39,735	0	36,092	27,919	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Short Long Term Debt	-	17,525	1,000	5,326	11,708	6,708	5,498	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Short Long Term Debt Total	26,000	30,120	9,962	17,922	20,702	19,578	23,146	0	0	0	250	0	0	0	0	0	0	0	0	0	0	8	25	72	132	200	400	400	300	300	700	1,000	2,000	2,500	3,000	3,000	2,800	3,200	3,600
Short Term Debt	13,442	17,525	1,000	5,326	11,708	6,708	5,498	1,449	182	148	7,049	10,749	73	37	3,923	4,105	4,677	5,101	4,152	4,199	0	8	25	47	60	200	200	100	100	100	400	400	500	500	500	500	400	400	400
Short Term Investments	-	0	0	11,439	4,249	7,534	1,511	6,723	10,376	15,174	18,766	8,509	11,336	12,910	9,605	10,235	11,808	12,334	10,125	7,758	7,679	4,119	3,341	5,363	7,212	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Temporary Equity Redeemable Noncontrolling Interests	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Total Assets	133,137	138,510	114,955	115,473	116,664	118,983	122,313	83,665	77,963	74,330	78,705	79,895	67,062	64,999	64,676	62,155	61,699	58,001	49,647	47,039	42,065	35,210	38,404	41,059	45,385	41,800	42,800	43,300	42,300	42,200	40,000	37,500	24,400	21,400	20,200	20,000	17,500	15,700	14,800
Total Current Assets	76,560	79,762	63,778	60,721	60,151	62,608	63,780	61,696	54,514	61,918	66,089	70,460	52,478	49,700	49,939	48,023	48,384	44,168	39,662	36,726	32,017	24,954	27,557	29,653	33,982	32,800	32,900	33,800	31,000	30,900	29,600	27,300	15,000	12,100	10,700	10,500	9,500	8,400	7,400
Total Current Liabilities	29,647	37,398	20,035	20,968	26,767	24,665	25,907	11,985	9,548	9,569	10,713	13,765	8,272	7,503	8,158	7,904	8,973	9,874	8,440	7,458	7,518	6,129	6,102	7,745	11,645	7,300	5,800	5,000	4,500	5,400	4,700	3,800	4,200	2,900	3,100	2,900	3,000	2,300	1,900
Total Liab	42,304	54,143	33,943	40,790	45,289	49,208	58,661	13,128	10,590	10,819	12,092	16,205	11,399	10,711	10,857	10,684	12,344	12,043	9,345	8,630	7,518	6,129	6,979	8,766	12,164	8,100	7,000	6,500	6,300	6,900	6,100	5,600	6,800	6,100	6,600	6,400	6,100	5,600	5,500
Total Permanent Equity	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Total Stockholder Equity	90,282	84,367	81,012	74,683	71,375	69,775	63,652	70,537	67,373	63,511	66,613	63,690	55,663	54,289	53,819	51,471	49,355	45,958	40,302	38,408	34,547	29,081	31,425	32,293	33,221	33,700	35,800	36,800	36,000	35,300	33,900	31,900	17,600	15,300	13,600	13,600	11,400	10,100	9,300
Treasury Stock	-	-34,235	-33,974	-33,588	-33,477	-32,997	-32,397	-20,781	-20,022	-19,591	-12,463	-11,666	-10,790	-9,840	-8,030	-8,030	-8,125	-7,644	-6,579	-6,549	-6,096	-5,861	-5,861	-6,076	-5,268	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Warrants	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-

	2024-01-31	2023-10-31	2023-07-31	2023-04-30	2023-01-31	2022-10-31	2022-07-31	2022-04-30	2022-01-31	2021-10-31	2021-07-31	2021-04-30	2021-01-31	2020-10-31	2020-07-31	2020-04-30	2020-01-31	2019-10-31	2019-07-31	2019-04-30	2019-01-31	2018-10-31	2018-07-31	2018-04-30	2018-01-31	2017-10-31	2017-07-31	2017-04-30	2017-01-31	2016-10-31	2016-07-31	2016-04-30	2016-01-31	2015-10-31	2015-07-31	2015-04-30	2015-01-31	2014-10-31	2014-07-31	2014-04-30	2014-01-31	2013-10-31	2013-07-31	2013-04-30	2013-01-31	2012-10-31	2012-07-31	2012-04-30	2012-01-31	2011-10-31	2011-07-31	2011-04-30	2011-01-31	2010-10-31	2010-07-31	2010-04-30	2010-01-31	2009-10-31	2009-07-31	2009-04-30	2009-01-31	2008-10-31	2008-07-31	2008-04-30	2008-01-31	2007-10-31	2007-07-31	2007-04-30	2007-01-31	2006-10-31	2006-07-31	2006-04-30	2006-01-31	2005-10-31	2005-07-31	2005-04-30	2005-01-31	2004-10-31	2004-07-31	2004-04-30	2004-01-31	2003-10-31	2003-07-31	2003-04-30	2003-01-31	2002-10-31	2002-07-31	2002-04-30	2002-01-31	2001-10-31	2001-07-31	2001-04-30	2001-01-31	2000-10-31	2000-07-31	2000-04-30	2000-01-31	1999-10-31	1999-07-31	1999-04-30	1999-01-31	1998-10-31	1998-07-31	1998-04-30	1998-01-31	1997-10-31	1997-07-31	1997-04-30	1997-01-31	1996-10-31	1996-07-31	1996-04-30	1996-01-31	1995-10-31	1995-07-31	1995-04-30	1995-01-31	1994-10-31	1994-07-31	1994-04-30	1994-01-31	1993-10-31	1993-07-31	1993-04-30	1993-01-31	1992-10-31	1992-07-31	1992-04-30	1992-01-31	1991-10-31	1991-07-31	1991-04-30	1991-01-31	1990-10-31	1990-07-31	1990-04-30	1990-01-31	1989-10-31	1989-07-31	1989-04-30	1989-01-31	1988-10-31	1988-07-31	1988-04-30	1988-01-31	1987-10-31	1987-07-31	1987-04-30	1987-01-31	1986-10-31	1986-07-31	1986-04-30	1986-01-31	1985-10-31
Accounts Payable	8,068	4,893	5,356	8,000	8,617	9,644	7,624	6,952	8,590	6,866	6,131	5,639	5,734	4,825	5,127	4,282	4,409	6,674	9,403	5,818	5,956	5,355	6,082	9,945	11,808	7,198	6,428	5,120	4,957	6,490	5,362	6,365	3,192	5,375	3,369	4,065	3,155	4,432	2,754	2,480	2,374	2,750	2,289	2,182	1,938	2,182	2,143	2,445	2,540	2,069	2,168	2,779	2,748	3,125	3,046	2,777	2,885	2,204	1,978	2,589	2,352	2,468	2,642	3,304	3,420	3,220	2,937	3,162	3,560	2,888	2,139	3,143	2,673	2,296	2,250	2,566	2,193	2,211	2,372	2,216	2,157	2,122	2,519	2,663	2,423	2,844	2,375	2,704	3,325	3,554	3,687	3,594	3,711	4,987	4,673	4,633	6,380	4,600	3,400	3,500	3,400	2,900	2,500	2,400	2,300	2,500	2,500	2,000	1,600	2,500	1,700	2,000	2,100	2,600	2,200	3,200	2,900	3,800	3,400	3,300	2,200	1,800	1,100	1,500	1,400	1,900	1,700	1,400	1,600	2,000	1,300	2,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Amortization	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-34,459	-34,034	-33,580	-33,125	-32,487	-32,090	-31,520	-31,098	-31,150	-30,822	-30,461	-29,906	-29,535	-29,175	-28,823	-28,444	-28,275	-28,057	-27,743	-27,368	-27,045	-26,682	-26,368	-26,098	-27,672	-27,307	-27,072	-26,705	-26,786	-26,452	-26,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Other Comprehensive Income	-2,219	-2,562	-1,964	-2,028	-2,238	-3,565	-3,084	-2,665	-1,748	-1,176	-782	-449	-384	-1,057	-915	-1,314	-1,093	-1,123	-1,275	-1,018	-818	-783	-697	-335	-172	-895	-787	-1,313	-1,056	-996	-834	-650	-975	-828	-827	-709	-699	-180	133	265	176	135	-16	18	173	47	-136	167	121	410	508	658	267	263	109	171	317	454	345	44	1	111	913	697	649	623	426	393	286	221	192	180	147	103	48	247	269	212	115	89	317	-45	-122	-122	-155	-205	-245	-326	-363	-276	-352	-312	-264	-539	-509	-444	-482	-400	-300	-600	-11,400	-11,200	-10,900	-10,500	-10,200	-10,100	-9,700	-9,300	-9,000	-9,200	-8,900	-8,600	-8,400	-8,100	-7,800	-7,600	-7,300	-7,000	-6,700	-6,500	-6,200	-6,000	-5,800	-5,500	-5,300	-5,500	-5,400	-5,200	-4,000	-4,600	-4,400	-4,200	-3,200	-	-	-	-2,600	-	-	-	-2,600	-	-	-	-2,000	-	-	-	-1,600	-	-	-	-1,200	-
Additional Paid In Capital	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Lease Obligations	-	459	530	581	555	550	627	708	808	826	1,258	983	1,065	1,105	2,776	1,590	1,695	1,350	1,364	1,472	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Stock	-	540	540	538	534	534	533	532	528	528	526	524	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Surpluse	-	0	0	61,526	61,131	60,774	60,347	60,113	59,692	0	59,078	58,576	58,049	57,894	57,284	56,656	56,130	55,870	55,121	54,474	53,568	52,948	51,877	50,952	50,016	49,491	48,891	48,207	47,524	47,173	46,822	46,123	45,675	44,718	44,238	43,869	43,589	43,191	43,015	42,644	41,235	40,429	39,597	39,338	38,786	38,505	38,305	38,204	37,964	37,511	37,039	36,978	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash	4,527	4,827	4,530	5,413	3,946	4,496	4,285	5,754	5,276	8,727	11,389	11,414	11,439	9,603	11,235	11,091	4,249	4,468	4,523	5,769	7,534	7,816	5,949	6,838	10,177	8,466	8,829	18,637	18,098	18,124	14,900	14,534	10,043	11,296	5,056	8,815	7,958	13,272	13,199	10,140	8,341	12,974	12,183	12,191	30,999	14,789	11,150	10,861	11,704	10,655	9,540	8,165	7,720	10,871	11,553	13,894	14,155	14,321	14,592	16,147	10,979	14,545	12,534	7,978	5,748	4,176	3,824	4,080	4,596	9,151	2,870	4,455	4,599	2,014	2,179	3,539	6,225	6,080	5,730	3,805	4,999	4,457	3,496	2,828	3,217	3,311	3,563	2,726	2,570	1,632	2,107	1,614	806	2,443	2,295	1,289	4,036	4,500	2,800	3,700	4,900	4,500	5,600	5,500	5,700	6,500	6,800	7,200	6,600	6,100	5,200	4,800	2,000	1,500	900	1,200	1,100	1,500	900	700	1,300	1,300	1,000	2,000	2,000	1,600	1,900	1,500	1,800	1,900	1,800	2,500	2,500	-	-	-	2,300	-	-	-	2,300	-	-	-	1,900	-	-	-	2,700	-	-	-	2,600	-
Cash And Equivalents	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash And Short Term Investments	4,527	4,827	4,530	5,413	3,946	4,496	4,285	5,754	5,276	8,727	11,389	11,414	11,439	9,603	11,235	11,091	4,249	4,468	4,523	5,769	7,534	7,816	5,949	6,838	11,688	11,750	13,960	23,822	24,821	25,368	23,764	23,308	20,419	22,455	18,329	24,652	23,132	30,903	28,007	28,595	27,107	32,628	32,583	32,291	39,508	22,963	22,516	23,148	23,040	22,032	20,229	21,087	20,630	21,279	21,933	23,674	23,760	23,042	21,060	21,618	21,213	21,111	19,937	18,664	17,556	17,213	15,905	16,506	16,930	21,368	14,980	16,338	14,724	13,747	13,722	13,723	13,983	13,599	13,140	12,009	12,677	10,059	8,320	7,600	7,336	7,044	6,696	5,939	5,911	5,161	6,165	5,929	6,169	8,629	8,494	8,809	11,248	12,500	10,700	3,700	4,900	4,500	5,600	5,500	5,700	6,500	6,800	7,200	6,600	6,100	5,200	4,800	2,000	1,500	900	1,200	1,100	1,500	900	700	1,300	1,300	1,000	2,000	2,000	1,600	1,900	1,500	1,800	1,900	1,800	2,500	2,500	-	-	-	2,300	-	-	-	2,300	-	-	-	1,900	-	-	-	2,700	-	-	-	2,600	-
Common Stock	541	540	540	538	534	534	533	532	528	528	526	524	521	521	520	518	517	518	516	513	511	510	507	504	500	498	497	495	492	492	490	484	483	480	479	478	477	476	475	473	465	461	457	455	452	450	450	450	448	446	438	438	433	433	430	428	416	416	416	416	410	409	409	409	403	402	402	400	395	392	389	321	317	317	315	315	315	315	314	314	286	278	262	258	258	258	258	258	258	258	258	258	258	258	258	257	257	300	300	300	0	0	300	300	0	300	300	300	0	300	300	300	0	300	300	300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	7,550	7,485	7,420	7,450	7,406	7,379	7,348	7,396	7,237	7,234	7,329	7,265	7,261	7,185	7,123	7,105	7,136	7,199	7,371	7,248	7,163	7,167	7,083	6,916	6,847	6,821	6,838	7,616	7,586	7,594	7,587	7,524	7,494	7,466	7,469	7,454	7,643	7,926	7,916	7,848	7,816	7,716	7,655	7,401	7,485	7,462	7,491	7,487	7,487	7,421	7,446	7,416	7,416	7,492	7,505	7,475	7,475	7,396	7,343	7,087	7,087	7,471	7,523	7,444	7,444	7,510	7,578	7,570	7,570	7,439	7,380	7,335	7,335	7,334	7,160	7,140	7,140	7,213	7,272	7,314	7,314	7,107	6,290	5,852	5,852	5,870	5,909	5,868	5,868	5,866	5,864	5,838	5,837	6,115	6,131	6,076	6,076	6,122	6,184	6,876	6,876	5,501	6,876	6,876	6,876	6,876	6,876	6,876	6,876	6,876	6,876	6,112	6,112	6,876	6,876	5,893	5,893	6,876	6,876	6,916	6,916	6,876	6,876	7,280	7,280	7,280	7,238	7,405	7,405	7,280	6,417	6,921	6,921	6,603	6,598	6,789	6,789	6,812	6,814	6,804	6,804	6,573	6,557	6,553	6,553	6,760	6,590	6,590	6,590	6,614	6,614	6,521	6,521	6,520
Common Stock Total Equity	-	0	0	538	534	534	533	532	528	0	526	524	521	521	520	518	517	518	516	513	511	510	500	500	500	500	500	500	492	500	500	484	483	480	500	500	477	500	500	500	465	500	500	500	452	500	500	400	448	400	400	438	433	400	430	400	416	416	400	400	410	400	400	400	403	400	400	400	395	400	400	300	317	300	300	315	315	300	314	300	286	300	300	300	258	300	300	300	258	300	300	300	258	300	300	300	257	300	300	300	0	0	300	300	0	300	300	300	0	300	300	300	0	300	300	300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Current Deferred Revenue	1,338	1,441	1,858	1,971	1,860	362	281	222	262	284	324	330	285	313	351	375	466	387	321	350	373	374	236	301	367	411	335	370	472	467	490	490	529	481	419	546	621	492	469	445	454	499	413	399	271	582	567	582	623	595	711	736	788	622	536	539	695	663	717	737	864	843	874	787	769	856	621	765	805	692	704	729	752	517	600	579	613	0	0	0	0	0	0	0	0	0	-18	22	0	1,418	2,789	2,744	3,891	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Asset Charges	-	0	0	0	0	0	0	0	0	0	5,942	5,944	5,941	0	0	5,073	5,079	3,482	3,480	0	2,928	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	270	270	270	313	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Liab	-	0	1,200	0	1,300	79	127	1,300	186	1,200	1,200	834	384	841	856	870	885	539	504	766	40	614	623	682	698	845	879	677	11	169	99	156	78	65	72	105	83	39	88	97	77	178	268	132	111	1,811	1,775	1,783	1,894	2,361	2,074	2,074	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earning Assets	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Good Will	14,633	14,440	14,760	14,760	14,658	17,885	11,501	11,719	12,156	12,415	12,623	12,730	12,806	12,466	12,552	11,988	12,034	12,110	12,075	12,136	12,329	12,283	12,466	12,786	13,004	12,441	12,542	11,958	4,521	4,521	4,521	4,521	4,521	4,522	4,522	991	991	991	991	991	991	795	795	795	795	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,336,721	2,311	2,311	2,300	2,310,798	2,300	2,300	2,311	2,311	2,400	2,392	2,400	2,465	2,800	2,900	2,900	0	900	0	900	0	0	900	900	0	900	1,000	1,000	0	1,000	1,000	1,000	0	1,000	1,000	1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	-	19,420	20,033	20,630	20,702	18,866	18,314	18,737	19,200	19,637	20,074	20,496	21,502	22,413	23,436	24,328	25,383	26,454	27,493	28,561	29,674	30,685	31,788	32,927	33,633	29,804	8,189	8,249	5,264	5,443	5,622	5,801	5,980	6,132	6,284	2,609	2,698	2,873	3,049	3,224	3,400	795	795	795	795	2,337	2,337	2,337	2,337	278	296	313	331	349	367	385	403	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,337	2,311	2,311	2,311	2,311	2,311	2,311	2,311	2,311	2,354	0	2,431	2,465	2,797	2,861	2,897	3,153	900	900	900	900	900	900	900	900	900	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	1,000	700	1,100	1,100	1,100	1,100	1,100	1,100	1,100	1,100	1,100	1,100	1,200	1,200	1,200	1,200	1,200	-	-	-	1,300	-	-	-	1,300	-	-	-	1,300	-	-	-	1,300	-	-	-	1,400	-
Inventory	46,371	47,005	49,081	53,126	51,324	49,992	41,727	36,859	34,609	31,661	29,090	29,474	30,060	30,868	32,368	32,557	33,925	35,594	36,854	32,043	30,161	28,330	28,396	27,697	27,609	23,658	20,269	20,336	19,506	19,119	17,566	16,559	14,890	15,124	13,937	14,488	15,582	16,424	16,023	16,181	15,178	11,916	12,505	11,755	11,179	14,487	13,946	13,824	14,129	13,607	13,903	14,324	14,405	13,965	13,603	12,861	12,039	11,351	12,086	13,188	12,826	12,706	13,598	14,685	14,051	13,326	12,495	12,664	11,395	10,880	10,371	10,363	9,810	9,553	9,624	9,824	9,364	9,212	9,235	8,775	9,110	9,212	9,680	9,091	8,900	9,305	9,131	9,715	10,243	10,822	11,599	11,353	10,782	11,238	11,603	12,302	11,537	10,500	10,400	10,700	10,200	10,500	10,200	10,700	10,300	10,200	10,600	10,400	10,400	11,600	11,700	12,700	12,500	14,000	14,100	14,100	12,900	13,000	9,200	9,000	7,200	6,100	5,800	5,800	5,900	5,600	5,000	5,100	4,300	4,700	4,600	4,400	4,000	-	-	-	3,300	-	-	-	3,300	-	-	-	3,200	-	-	-	2,300	-	-	-	2,100	-
Liabilities And Stockholders Equity	133,137	134,203	132,550	139,196	138,510	139,829	116,298	115,176	114,955	115,622	115,234	112,056	115,473	113,309	116,479	120,000	116,664	121,365	121,680	117,939	118,983	116,056	117,070	119,643	122,313	110,320	85,942	94,140	83,665	82,843	80,862	80,737	77,963	79,947	75,396	74,877	74,330	81,753	79,058	78,279	78,705	77,768	75,782	74,781	79,895	66,937	65,804	65,915	67,062	66,172	65,659	65,553	64,999	64,974	64,191	64,272	64,676	62,565	61,678	61,689	62,155	61,846	62,907	62,320	61,699	60,117	58,109	57,160	58,001	57,286	50,663	51,407	49,647	47,988	47,272	47,824	47,039	46,840	47,158	46,071	42,065	39,517	37,119	35,932	35,210	36,986	37,218	37,050	38,404	38,780	39,435	39,854	41,059	41,759	42,991	43,560	45,385	41,900	40,100	40,400	41,800	41,300	41,900	42,700	42,800	43,300	43,100	43,700	43,300	44,000	42,500	42,000	42,300	42,700	42,300	42,100	42,200	45,900	41,300	40,500	40,000	38,900	37,800	38,700	37,500	36,400	35,700	35,200	24,400	35,500	34,700	36,800	21,400	-	-	-	20,200	-	-	-	20,000	-	-	-	17,500	-	-	-	15,700	-	-	-	14,800	-
Long Term Debt	-	10,039	10,709	11,678	12,040	12,732	7,917	7,910	8,154	8,397	8,641	13,306	11,531	12,910	14,281	6,334	7,715	9,004	10,295	11,583	12,870	14,068	15,249	16,455	17,648	19,195	7,202	7,941	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	12	25	26	38	50	72	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Debt Total	-	0	0	0	0	12,732	7,917	0	8,154	0	0	0	7,109	0	9,859	6,334	7,715	9,004	10,295	11,583	12,870	14,068	15,249	16,455	17,648	19,195	7,202	7,941	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Investments	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	49	85	220	198	200	101	0	0	0	0	0	0	0	0	0	0	0	0	253	315	440	440	569	569	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Negative Goodwill	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	21,473	23,271	23,309	24,846	26,174	30,486	9,759	6,864	4,686	1,434	-966	3,688	6,483	9,396	12,214	14,544	16,453	17,502	15,660	13,718	12,044	12,868	15,824	14,549	12,969	14,635	-63	-9,592	-18,098	-18,124	-14,900	-14,534	-10,043	-11,296	-5,056	-8,815	-7,958	-13,230	-13,095	-9,973	-8,091	-12,974	-12,183	-12,191	-30,999	-14,789	-11,150	-10,861	-11,704	-10,655	-9,540	-8,165	-7,720	-10,871	-11,553	-13,894	-14,155	-14,321	-14,592	-16,147	-10,979	-14,545	-12,534	-7,978	-5,748	-4,176	-3,824	-4,080	-4,596	-9,151	-2,870	-4,455	-4,599	-2,014	-2,179	-3,539	-6,225	-6,080	-5,730	-3,805	-4,999	-1,927	-3,496	-2,822	-3,209	-3,298	-3,560	-2,713	-2,545	-1,595	-2,062	-1,553	-734	-2,359	-2,200	-1,184	-3,904	-4,400	-2,700	-3,500	-4,700	-4,200	-5,300	-5,100	-5,300	-6,000	-6,300	-6,900	-6,200	-5,900	-5,000	-4,500	-1,700	-1,000	-100	-900	-800	2,200	-400	-100	-600	-500	-100	-1,100	-1,000	-500	-700	-200	200	-400	-200	-700	-	-	-	-	700	-	-	-	700	-	-	-	900	-	-	-	500	-	-	-	1,000	-
Net Invested Capital	-	114,527	111,710	115,152	113,932	115,760	94,513	92,606	90,166	91,517	92,093	89,652	91,540	90,932	93,230	95,998	90,798	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Receivables	23,056	21,999	18,005	19,285	21,598	21,919	17,382	18,444	17,124	16,351	15,603	15,249	17,415	15,662	14,816	18,473	19,784	22,094	20,605	21,970	23,486	21,717	24,048	25,285	22,400	17,861	17,044	16,053	15,702	14,813	15,368	15,161	15,666	15,316	15,623	14,432	14,535	14,196	14,525	13,314	11,856	11,508	10,224	8,949	9,926	12,229	11,878	11,132	11,800	11,350	12,500	11,092	11,112	10,838	10,123	9,365	9,173	9,850	10,262	8,136	9,246	10,374	11,980	11,375	12,761	12,940	12,832	10,712	12,113	10,334	10,818	10,168	10,624	10,128	9,902	9,909	9,352	9,108	10,092	10,431	9,815	9,968	8,979	8,748	8,347	7,578	8,350	8,092	9,174	9,520	8,329	9,068	10,664	9,368	10,265	9,388	9,271	8,100	8,200	7,000	7,700	7,700	7,500	7,400	7,800	8,200	7,000	7,700	8,300	8,300	7,500	6,600	8,300	7,700	7,500	7,200	7,800	8,400	6,500	5,400	5,700	6,200	5,800	6,200	5,700	5,800	6,200	5,500	6,200	6,000	5,300	5,000	5,000	-	-	-	4,700	-	-	-	4,700	-	-	-	4,300	-	-	-	3,100	-	-	-	2,200	-
Net Tangible Assets	-	0	49,608	50,084	48,477	44,577	51,281	50,240	81,012	50,130	49,880	42,307	40,375	38,159	36,569	35,246	33,958	34,389	32,520	71,614	27,772	67,408	65,488	64,630	63,647	62,240	60,812	70,740	70,537	70,002	69,328	68,474	67,373	66,609	65,379	64,481	63,511	66,232	65,181	63,873	62,223	63,760	62,815	63,268	63,837	56,757	56,354	56,092	55,663	55,161	55,023	54,577	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Working Capital	-	43,189	41,082	43,071	42,364	39,646	45,141	43,990	43,743	44,677	44,462	42,768	39,753	40,403	41,089	32,675	33,384	37,362	38,161	38,654	37,943	37,986	37,276	36,810	37,873	26,072	39,113	49,055	49,711	48,866	48,041	46,497	44,966	47,582	46,640	53,125	52,349	58,441	57,940	56,676	55,376	56,884	56,931	54,354	56,695	45,419	44,874	44,266	44,206	43,582	43,058	42,369	42,197	41,204	41,034	41,832	41,709	41,559	40,992	40,324	40,119	39,827	41,181	40,292	39,411	38,094	37,163	35,843	34,294	35,710	32,272	32,392	31,222	30,469	29,895	29,433	29,268	29,308	29,318	28,553	24,499	22,920	20,308	19,174	18,825	20,894	21,168	20,849	21,455	21,512	21,676	21,845	21,908	22,250	23,007	22,626	22,337	24,700	24,500	24,600	25,500	25,500	26,300	26,900	27,100	28,200	28,200	28,800	28,800	28,700	28,200	27,800	26,500	26,400	26,100	25,500	25,500	25,600	25,100	24,200	24,900	24,400	24,100	23,700	23,500	22,400	22,000	21,100	10,800	19,900	19,200	18,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	56,577	57,316	58,020	58,694	58,748	58,740	48,636	49,786	51,177	52,432	53,835	53,847	54,752	54,407	55,161	55,390	56,513	56,150	56,639	56,959	56,375	56,179	56,910	58,594	58,533	54,997	33,109	32,363	21,969	22,277	22,337	23,065	23,449	20,162	19,883	12,513	12,412	12,743	12,501	12,683	12,616	9,185	9,308	11,466	9,435	13,988	14,113	14,451	14,584	15,118	15,187	15,428	15,299	15,564	15,355	14,637	14,808	13,933	13,847	13,871	14,133	14,183	13,857	13,911	13,315	13,446	13,400	13,726	13,833	10,120	10,031	9,865	9,985	10,458	9,928	10,285	10,312	10,327	10,241	10,357	10,048	9,842	9,814	10,042	10,256	10,463	10,591	10,762	10,847	11,060	11,207	11,467	11,406	10,577	10,734	11,075	11,402	9,000	8,900	9,000	9,000	9,500	9,600	9,800	9,900	9,600	9,700	9,600	9,500	9,600	9,700	9,700	11,300	11,300	11,400	11,400	11,300	10,800	10,800	10,900	10,400	10,400	10,500	10,600	10,200	10,300	10,000	9,900	9,400	9,300	9,200	9,400	9,300	-	-	-	9,500	-	-	-	9,500	-	-	-	8,000	-	-	-	7,300	-	-	-	7,400	-
Non Current Liabilities Other	-	2,476	2,789	3,102	2,985	3,298	4,637	4,322	4,760	5,368	5,818	6,391	6,842	7,281	7,739	8,592	9,093	11,016	11,913	10,929	11,633	12,075	12,826	13,637	14,408	11,139	3,329	2,438	1,132	972	951	932	964	1,070	1,072	1,052	1,417	1,049	1,132	1,175	1,381	1,336	1,311	2,419	2,440	839	859	842	1,233	1,179	1,147	1,147	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Total	12,657	13,617	14,701	16,291	16,745	17,058	12,681	13,080	13,908	14,927	15,720	21,082	19,822	21,772	23,693	16,503	18,522	20,559	22,712	23,999	24,543	26,757	28,698	30,774	32,754	18,828	11,410	10,678	1,143	1,141	1,050	1,088	1,042	1,135	1,144	1,157	1,250	1,089	1,220	1,271	1,379	1,514	2,629	2,552	2,440	2,650	2,633	2,625	3,127	3,539	3,221	3,221	3,207	2,772	2,706	2,706	2,699	3,029	2,838	2,791	2,780	2,604	3,209	3,424	3,371	3,154	3,785	3,753	2,168	941	938	935	905	1,416	1,057	1,169	1,172	1,339	1,220	1,248	0	0	0	0	0	1,066	1,029	950	877	933	924	952	1,021	415	427	457	519	700	600	600	800	1,000	1,100	1,200	1,200	1,400	1,600	1,600	1,500	1,600	1,700	1,700	1,800	1,700	1,600	1,400	1,500	1,000	1,300	1,400	1,400	1,400	1,500	1,600	1,800	1,800	1,900	2,000	2,600	2,300	2,400	2,500	3,200	-	-	-	3,500	-	-	-	3,500	-	-	-	3,100	-	-	-	3,300	-	-	-	3,600	-
Non Currrent Assets Other	1,438	1,651	1,692	1,621	1,566	1,581	1,775	1,791	1,695	1,658	1,680	1,251	1,103	1,049	1,063	1,071	1,088	1,014	921	1,047	1,064	1,275	1,304	1,292	315	169	119	117	366	93	93	93	92	92	103	104	88	91	93	195	194	98	98	98	96	107	106	107	1,076	109	110	92	89	89	87	88	78	75	-3,122,473	-3,121,100	966	1,086	604	623	246	210	240	273	-6,085,906	361	626	550	548	1,069	667	669	670	650	648	647	586	588	580	580	594	568	-393	-405	557	-321	-378	-293	653	189	226	342	737	1,000	800	900	900	1,100	1,200	1,200	1,100	800	800	800	400	600	600	600	1,600	1,700	1,600	1,600	1,700	1,700	1,600	1,600	1,100	1,100	1,100	1,100	600	600	500	700	800	700	700	900	900	-	-	-	800	-	-	-	800	-	-	-	500	-	-	-	400	-	-	-	400	-
Noncontrolling Interest In Consolidated Entity	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Assets	-	0	8,601	0	8,473	7,148	7,357	7,376	7,286	7,600	7,622	7,195	7,044	6,148	6,166	6,144	6,167	4,496	4,401	3,158	3,907	2,882	2,933	2,920	48,781	45,240	23,658	23,129	12,962	12,862	13,034	13,471	13,642	10,746	10,978	3,835	4,033	4,478	4,718	5,120	5,338	1,462	1,462	1,880	2,003	3,289	3,350	3,414	3,414	2,723	2,742	2,741	2,757	2,775	2,792	2,810	2,817	3,313	3,305	3,267	3,303	3,423	2,941	2,960	2,582	2,547	2,577	2,610	5,869	2,697	2,963	2,887	2,885	3,405	3,004	3,006	3,007	2,987	2,985	2,984	2,923	2,899	2,891	2,891	2,905	2,878	2,884	2,892	2,868	2,903	2,956	3,022	3,118	3,399	3,487	3,619	3,891	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Current Assets	2,606	3,056	2,914	2,678	2,894	4,682	4,268	4,333	6,769	6,451	5,317	2,072	1,807	2,769	2,899	2,489	2,193	3,059	3,059	1,198	1,427	2,014	1,767	1,229	52,092	43,573	38,873	37,955	36,875	35,198	34,761	34,364	34,095	37,330	37,184	37,712	38,786	38,107	38,550	37,001	38,982	35,955	33,891	31,024	30,952	3,269	3,351	3,360	3,510	4,065	3,841	3,622	3,553	3,330	3,178	3,736	4,895	4,389	4,423	4,877	4,737	3,473	3,536	3,685	4,017	3,191	3,476	3,551	3,731	4,585	4,462	4,672	-1	4,102	4,096	4,084	4,027	4,594	4,449	4,500	415	436	326	451	370	2,596	2,400	2,600	2,230	2,300	2,100	2,000	2,038	1,946	1,895	1,987	1,926	1,800	1,900	10,000	10,000	9,100	9,000	9,300	9,100	8,800	9,000	8,800	8,500	8,400	8,400	8,200	8,200	8,200	8,400	8,200	9,100	12,200	13,900	14,500	15,400	14,900	14,700	14,100	13,700	13,100	12,600	13,200	2,700	13,600	13,800	15,500	600	-	-	-	400	-	-	-	200	-	-	-	100	-	-	-	300	-	-	-	500	-
Other Current Liab	6,799	9,764	9,634	9,460	9,396	9,737	9,116	10,226	10,183	10,425	9,607	8,659	9,623	8,377	6,774	9,176	10,184	9,176	8,632	9,726	11,628	9,546	10,042	9,061	8,234	17,736	5,393	6,128	5,107	2,196	1,922	1,917	5,645	2,379	2,464	2,143	5,645	2,253	2,481	3,791	836	2,139	1,556	774	807	4,355	4,022	4,052	5,036	4,360	4,207	4,152	3,930	3,850	3,331	3,410	655	3,544	3,483	3,579	583	807	400	149	108	370	453	90	408	2,286	781	927	863	401	653	678	454	4,994	5,227	4,945	5,361	2,104	4,478	4,047	3,698	2,773	3,100	2,700	2,752	1,200	30	156	96	3,888	4,521	5,171	5,204	3,600	3,200	3,100	3,700	3,200	3,300	3,400	3,300	2,800	2,500	3,200	3,300	3,100	2,800	2,400	2,300	2,100	2,000	1,900	2,400	2,200	1,800	1,800	2,100	1,900	1,700	2,500	2,000	1,400	1,600	2,400	2,100	3,900	4,600	6,100	2,400	-	-	-	2,600	-	-	-	2,400	-	-	-	2,600	-	-	-	1,900	-	-	-	1,500	-
Other Liab	-	0	3,462	0	4,747	3,776	4,137	4,462	4,946	5,704	6,172	6,793	7,226	7,757	8,221	8,576	9,182	9,788	10,558	10,544	11,073	12,140	12,621	14,319	14,408	11,139	3,329	2,438	1,132	972	951	932	964	1,070	1,072	1,052	1,167	1,050	1,132	1,175	1,381	1,336	1,311	2,419	2,440	839	859	842	1,233	1,179	1,147	1,147	1,147	674	643	643	643	841	841	841	841	1,145	1,599	1,602	1,604	945	1,553	1,543	0	0	0	0	0	500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Stockholder Equity	28,092	27,752	27,419	26,941	26,896	26,547	26,124	25,890	25,718	25,558	25,136	24,780	24,461	24,326	23,716	23,125	22,653	22,416	21,667	21,397	20,571	19,988	18,917	18,427	17,619	17,094	16,505	27,217	26,743	26,392	26,185	25,926	25,653	25,060	24,636	24,278	23,998	30,100	29,924	29,553	28,772	28,081	27,877	27,672	27,120	26,768	27,338	27,238	27,174	26,722	26,777	26,716	26,746	26,882	27,002	26,835	26,682	26,489	26,390	26,251	25,711	25,378	25,229	25,132	24,239	24,291	24,096	23,710	22,994	22,456	22,608	10,517	9,807	9,705	9,479	9,473	9,497	9,684	9,664	9,394	2,241	1,639	-185	-446	-213	-216	-100	-221	14,892	-227	200	100	13,627	800	900	700	12,476	800	12,200	900	12,300	12,400	12,600	12,900	40,400	12,700	12,600	12,600	13,000	13,200	13,000	12,700	13,300	12,700	12,500	12,300	12,200	12,100	11,700	11,400	11,100	11,100	11,100	10,800	10,500	10,700	10,500	10,000	8,200	9,000	8,700	8,600	7,500	-	-	-	6,800	-	-	-	6,800	-	-	-	6,100	-	-	-	5,900	-	-	-	5,300	-
Preferred Stock Redeemable	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred Stock Total Equity	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	-	57,222	56,669	56,332	56,188	14,841	0	0	11,441	0	13,516	13,426	13,400	13,380	13,007	12,930	12,929	13,090	12,670	12,338	10,380	10,109	9,500	9,800	9,752	9,800	9,500	9,200	9,280	9,400	9,300	9,594	9,807	9,416	8,900	8,700	8,379	8,300	7,800	7,600	7,592	7,700	7,500	7,600	7,788	10,700	10,800	11,000	11,171	12,400	12,400	12,687	12,542	12,800	12,563	11,800	11,991	10,620	10,500	10,600	10,829	10,800	10,900	11,000	10,733	10,900	10,800	11,100	7,964	7,400	7,100	7,000	7,100	7,100	6,900	7,278	7,306	7,300	7,257	7,400	7,125	6,900	6,900	7,200	7,351	7,600	7,700	7,900	7,980	8,200	8,300	8,400	8,287	7,200	7,200	7,500	7,511	7,100	7,200	7,200	7,200	7,500	7,500	7,700	7,900	7,900	7,900	7,800	8,100	8,000	8,100	8,100	8,700	8,600	8,800	8,800	8,600	8,400	8,100	8,200	8,200	8,200	8,300	8,400	8,500	8,600	8,400	8,100	7,400	7,400	7,300	7,300	7,200	-	-	-	7,400	-	-	-	7,400	-	-	-	6,200	-	-	-	5,600	-	-	-	5,600	-
Property Plant And Equipment Net	14,788	14,902	14,626	14,776	15,082	14,841	11,464	11,954	12,535	12,780	13,516	13,426	13,400	13,380	13,007	12,930	12,929	13,090	12,670	12,288	10,380	10,109	9,525	9,761	9,752	9,757	9,451	9,234	9,280	9,415	9,303	9,594	9,807	9,416	8,905	8,678	8,379	8,265	7,783	7,563	7,592	7,723	7,490	7,570	7,788	10,699	10,763	11,037	11,171	12,395	12,445	12,687	12,542	12,789	12,563	11,827	11,991	10,620	10,542	10,604	10,829	10,761	10,916	10,951	10,733	10,899	10,823	11,116	7,964	7,423	7,069	6,979	7,100	7,053	6,924	7,278	7,306	7,340	7,257	7,373	7,125	6,943	6,923	7,151	7,351	7,585	7,707	7,870	7,980	8,156	8,251	8,445	8,287	7,178	7,247	7,456	7,511	7,100	7,200	7,200	7,200	7,500	7,500	7,700	7,900	7,900	7,900	7,800	8,100	8,000	8,100	8,100	8,700	8,600	8,800	8,800	8,600	8,400	8,100	8,200	8,200	8,200	8,300	8,400	8,500	8,600	8,400	8,100	7,400	7,400	7,300	7,300	7,200	-	-	-	7,400	-	-	-	7,400	-	-	-	6,200	-	-	-	5,600	-	-	-	5,600	-
Property Plant Equipment	-	0	14,626	13,918	14,288	14,041	10,577	11,954	11,441	12,780	13,516	12,124	13,400	11,944	13,007	11,377	11,268	11,323	10,910	10,462	10,380	10,109	9,525	9,761	9,752	9,757	9,451	9,234	9,280	9,415	9,303	9,594	9,807	9,416	8,905	8,678	8,379	8,265	7,783	7,563	7,592	7,723	7,490	7,570	7,788	10,699	10,763	11,037	11,171	12,395	12,445	12,687	12,542	12,788	12,563	11,827	11,991	10,620	10,541	10,604	10,829	10,760	10,916	10,950	10,733	10,899	10,823	11,116	7,964	7,423	7,068	6,978	7,100	7,053	6,923	7,278	7,306	7,340	7,256	7,373	7,125	6,943	6,923	7,151	7,351	7,585	7,707	7,870	7,979	8,156	8,252	8,445	8,288	7,178	7,247	7,455	7,512	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Retained Earnings	63,868	61,158	58,406	60,023	59,175	57,812	57,523	56,939	56,514	57,272	57,697	50,678	50,085	49,248	49,236	49,233	49,298	51,142	51,180	50,722	49,511	47,692	46,761	46,034	45,700	45,543	44,597	44,341	44,358	44,114	43,487	42,714	42,212	41,897	41,091	40,434	39,735	39,700	38,689	37,797	37,201	35,878	35,292	35,123	36,092	29,492	28,702	28,237	27,919	27,583	27,300	26,764	26,843	26,419	26,142	26,329	26,403	25,104	24,850	24,694	25,350	25,507	25,278	24,541	24,064	23,070	21,854	21,313	22,282	21,819	18,176	30,304	30,031	29,387	28,925	28,514	28,328	28,086	28,246	27,866	31,703	30,890	30,167	29,525	29,190	30,454	30,936	30,951	31,754	31,883	32,284	32,648	32,668	32,262	33,137	33,047	33,065	32,700	32,500	32,400	32,800	32,800	32,800	33,100	5,600	33,500	33,100	33,200	32,800	32,400	31,800	31,400	31,100	31,100	30,900	30,500	30,400	30,300	29,600	28,800	29,000	28,300	27,800	27,400	26,700	25,700	25,000	24,200	13,400	22,500	21,700	21,000	11,000	-	-	-	9,400	-	-	-	9,400	-	-	-	7,300	-	-	-	5,800	-	-	-	5,200	-
Retained Earnings Total Equity	-	0	0	60,023	59,175	57,812	57,523	56,939	56,514	0	57,697	50,678	50,085	49,248	49,236	49,233	49,298	51,142	51,180	50,722	49,511	47,693	46,761	46,034	45,700	45,543	44,597	44,341	44,358	44,114	43,487	42,714	42,212	41,897	41,091	40,434	39,735	39,700	38,689	37,797	37,201	35,878	35,292	35,123	36,092	29,492	28,702	28,237	27,919	27,583	27,300	26,764	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Long Term Debt	-	17,600	16,600	18,000	17,525	21,700	5,500	4,000	1,000	938	875	813	5,326	4,984	6,392	18,102	11,708	11,616	8,524	6,432	6,708	5,116	5,024	4,932	5,498	3,906	8,766	1,104	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Long Term Debt Total	26,000	28,098	27,839	30,259	30,120	34,982	14,044	12,618	9,962	10,161	10,423	15,102	17,922	18,999	23,449	25,635	20,702	21,970	20,183	19,487	19,578	20,684	21,773	21,387	23,146	23,101	8,766	9,045	0	0	0	0	0	0	0	0	0	42	104	167	250	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,530	0	6	8	13	2	13	25	37	45	60	72	83	94	105	132	100	100	200	200	300	300	400	400	500	500	300	400	200	200	300	300	500	800	300	300	3,700	500	600	700	800	900	900	1,000	1,100	1,200	1,300	2,000	1,500	1,600	1,800	2,500	-	-	-	3,000	-	-	-	3,000	-	-	-	2,800	-	-	-	3,200	-	-	-	3,600	-
Short Term Debt	13,442	17,600	16,600	18,000	17,525	21,700	5,500	4,000	1,000	938	875	813	5,326	4,984	7,977	18,102	11,708	11,616	8,524	6,432	6,708	6,616	6,524	4,932	5,498	3,906	1,564	1,104	1,449	2,547	2,710	2,403	182	3,968	2,621	2,485	148	3,392	2,913	2,204	7,049	6,311	5,285	5,606	10,749	411	85	119	73	447	328	89	37	610	890	1,077	3,923	663	662	589	4,105	3,718	3,952	3,878	4,677	4,131	3,536	3,573	5,101	5,590	4,736	4,351	4,152	3,847	3,947	4,284	4,199	0	0	0	0	2,530	0	6	8	11	2	13	25	37	45	48	47	57	56	55	60	0	100	200	200	200	200	200	200	200	200	100	100	100	100	100	100	300	600	100	100	3,500	200	300	400	400	400	400	400	400	400	400	500	400	400	500	500	-	-	-	500	-	-	-	500	-	-	-	400	-	-	-	400	-	-	-	400	-
Short Term Investments	-	0	0	0	0	0	0	0	0	0	0	0	11,439	0	0	0	4,249	0	0	0	7,534	0	0	1,511	1,511	3,284	5,131	5,185	6,723	7,244	8,864	8,774	10,376	11,159	13,274	15,837	15,174	17,631	14,808	18,455	18,766	19,654	20,400	20,100	8,509	8,174	11,366	12,287	11,336	11,377	10,689	12,922	12,910	10,408	10,380	9,780	9,605	8,721	6,469	5,470	10,235	6,566	7,402	10,686	11,808	13,038	12,081	12,426	12,334	12,216	12,110	11,884	10,125	11,733	11,543	10,184	7,758	7,518	7,410	8,203	7,679	5,602	4,824	4,772	4,119	3,733	3,134	3,214	3,341	3,530	4,059	4,316	5,363	6,187	6,199	7,520	7,212	8,000	7,900	7,900	0	0	7,700	7,500	0	7,400	7,300	7,200	0	6,900	6,800	6,700	0	6,500	6,400	6,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Temporary Equity Redeemable Noncontrolling Interests	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	133,137	134,203	132,550	139,196	138,510	139,829	116,298	115,176	114,955	115,622	115,234	112,056	115,473	113,309	116,479	120,000	116,664	121,365	121,680	117,939	118,983	116,056	117,070	119,643	122,313	110,320	85,942	94,140	83,665	82,843	80,862	80,737	77,963	79,947	75,396	74,877	74,330	81,753	79,058	78,279	78,705	77,768	75,782	74,781	79,895	66,937	65,804	65,915	67,062	66,172	65,659	65,553	64,999	64,974	64,191	64,272	64,676	62,565	61,678	61,689	62,155	61,846	62,907	62,320	61,699	60,117	58,109	57,160	58,001	57,286	50,663	51,407	49,647	47,988	47,272	47,824	47,039	46,840	47,158	46,071	42,065	39,517	37,119	35,932	35,210	36,986	37,218	37,050	38,404	38,780	39,435	39,854	41,059	41,759	42,991	43,560	45,385	41,900	40,100	40,400	41,800	41,300	41,900	42,700	42,800	43,300	43,100	43,700	43,300	44,000	42,500	42,000	42,300	42,700	42,300	42,100	42,200	45,900	41,300	40,500	40,000	38,900	37,800	38,700	37,500	36,400	35,700	35,200	24,400	35,500	34,700	36,800	21,400	-	-	-	20,200	-	-	-	20,000	-	-	-	17,500	-	-	-	15,700	-	-	-	14,800	-
Total Current Assets	76,560	76,887	74,530	80,502	79,762	81,089	67,662	65,390	63,778	63,190	61,399	58,209	60,721	58,902	61,318	64,610	60,151	65,215	65,041	60,980	62,608	59,877	60,160	61,049	63,780	55,323	52,833	61,777	61,696	60,566	58,525	57,672	54,514	59,785	55,513	62,364	61,918	69,010	66,557	65,596	66,089	68,583	66,474	63,315	70,460	52,949	51,691	51,464	52,478	51,054	50,472	50,125	49,700	49,411	48,836	49,635	49,868	48,632	47,832	47,818	48,023	47,663	49,050	48,410	48,384	46,671	44,709	43,434	44,168	47,166	40,632	41,542	39,662	37,530	37,345	37,540	36,726	36,513	36,917	35,714	32,017	29,675	27,305	25,890	24,954	26,523	26,627	26,288	27,557	27,721	28,227	28,387	29,653	31,182	32,257	32,486	33,982	32,900	31,200	31,400	32,800	31,800	32,300	32,900	32,900	33,700	33,400	34,100	33,800	34,400	32,800	32,300	31,000	31,400	30,900	30,700	30,900	35,100	30,500	29,600	29,600	28,500	27,300	28,100	27,300	26,100	25,700	25,300	15,000	26,200	25,500	27,400	12,100	-	-	-	10,700	-	-	-	10,500	-	-	-	9,500	-	-	-	8,400	-	-	-	7,400	-
Total Current Liabilities	29,647	33,698	33,448	37,431	37,398	41,443	22,521	21,400	20,035	18,513	16,937	15,441	20,968	18,499	20,229	31,935	26,767	27,853	26,880	22,326	24,665	21,891	22,884	24,239	25,907	29,251	13,720	12,722	11,985	11,700	10,484	11,175	9,548	12,203	8,873	9,239	9,569	10,569	8,617	8,920	10,713	11,699	9,543	8,961	13,765	7,530	6,816	7,198	8,272	7,471	7,414	7,756	7,503	8,206	7,802	7,803	8,158	7,073	6,840	7,494	7,904	7,837	7,868	8,118	8,973	8,577	7,546	7,590	9,874	11,456	8,360	9,150	8,440	7,061	7,449	8,107	7,458	7,205	7,599	7,161	7,518	6,755	6,997	6,716	6,129	5,629	5,459	5,439	6,102	6,209	6,552	6,542	7,745	8,932	9,250	9,860	11,645	8,200	6,700	6,800	7,300	6,300	6,000	6,000	5,800	5,500	5,200	5,300	5,000	5,700	4,600	4,500	4,500	5,000	4,800	5,200	5,400	9,500	5,400	5,400	4,700	4,100	3,200	4,400	3,800	3,700	3,700	4,200	4,200	6,300	6,300	8,900	2,900	-	-	-	3,100	-	-	-	2,900	-	-	-	3,000	-	-	-	2,300	-	-	-	1,900	-
Total Liab	42,304	47,315	48,149	53,722	54,143	58,501	35,202	34,480	33,943	33,440	32,657	36,523	40,790	40,271	43,922	48,438	45,289	48,412	49,592	46,325	49,208	48,648	51,582	55,013	58,661	48,079	25,130	23,400	13,128	12,841	11,534	12,263	10,590	13,338	10,017	10,396	10,819	11,658	9,837	10,191	12,092	13,213	12,172	11,513	16,205	10,180	9,450	9,823	11,399	11,010	10,635	10,977	10,711	10,978	10,508	10,509	10,857	10,102	9,678	10,285	10,684	10,441	11,077	11,542	12,344	11,731	11,331	11,344	12,043	12,397	9,298	10,085	9,345	8,477	8,506	9,276	8,630	8,543	8,818	8,409	7,518	6,755	6,997	6,716	6,129	6,694	6,488	6,388	6,979	7,142	7,476	7,495	8,766	9,347	9,677	10,317	12,164	8,900	7,300	7,400	8,100	7,300	7,100	7,200	7,000	6,900	6,800	6,900	6,500	7,300	6,300	6,200	6,300	6,700	6,400	6,600	6,900	10,500	6,700	6,800	6,100	5,500	4,700	6,000	5,600	5,500	5,600	6,200	6,800	8,600	8,700	11,400	6,100	-	-	-	6,600	-	-	-	6,400	-	-	-	6,100	-	-	-	5,600	-	-	-	5,500	-
Total Permanent Equity	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Stockholder Equity	90,282	86,888	84,401	85,474	84,367	81,328	81,096	80,696	81,012	82,182	82,577	75,533	74,683	73,038	72,557	71,562	71,375	72,953	72,088	71,614	69,775	67,408	65,488	64,630	63,652	62,241	60,812	70,740	70,537	70,002	69,328	68,474	67,373	66,609	65,379	64,481	63,511	70,095	69,221	68,088	66,613	64,555	63,610	63,268	63,690	56,757	56,354	56,092	55,663	55,161	55,023	54,577	54,289	53,996	53,683	53,763	53,819	52,463	52,001	51,404	51,471	51,406	51,830	50,778	49,355	48,386	46,777	45,816	45,958	44,889	41,365	41,322	40,302	39,512	38,766	38,548	38,408	38,297	38,339	37,662	34,547	32,762	30,122	29,216	29,081	30,291	30,730	30,662	31,425	31,638	31,959	32,359	32,293	32,412	33,314	33,243	33,221	33,000	32,800	33,000	33,700	34,000	34,800	35,500	35,800	36,400	36,300	36,800	36,800	36,700	36,200	35,800	36,000	36,000	35,900	35,500	35,300	35,400	34,600	33,700	33,900	33,400	33,100	32,700	31,900	30,900	30,100	29,000	17,600	26,900	26,000	25,400	15,300	-	-	-	13,600	-	-	-	13,600	-	-	-	11,400	-	-	-	10,100	-	-	-	9,300	-
Treasury Stock	-	0	0	-34,585	-34,235	-34,227	-34,223	-34,223	-33,974	0	-33,942	-33,796	-33,588	-33,568	-33,568	-33,531	-33,477	-33,454	-33,454	-33,077	-32,997	-32,960	-32,960	-32,525	-32,397	-32,397	-32,386	-20,990	-20,781	-20,781	-20,637	-20,197	-20,022	-19,658	-19,602	-19,591	-19,591	-13,091	-13,091	-13,091	-12,463	-12,348	-11,720	-11,666	-11,666	-11,736	-10,966	-10,966	-10,790	-10,789	-10,262	-10,262	-9,840	-9,207	-8,848	-8,784	-8,030	-8,030	-8,030	-8,030	-8,030	-8,125	-8,125	-8,125	-8,125	-7,645	-7,645	-7,645	-7,644	-7,645	-7,143	-6,579	-6,579	-6,579	-6,579	-6,579	-6,549	-6,163	-6,116	-6,096	-6,096	-6,096	-6,096	-6,096	-5,861	-5,860	-5,861	-5,861	-5,861	-5,861	-5,861	-5,861	-6,076	-5,268	-5,268	-5,268	-5,268	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Warrants	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-01-31	2022-01-31	2021-01-31	2020-01-31	2019-01-31	2018-01-31	2017-01-31	2016-01-31	2015-01-31	2014-01-31	2013-01-31	2012-01-31	2011-01-31	2010-01-31	2009-01-31	2008-01-31	2007-01-31	2006-01-31	2005-01-31	2004-01-31	2003-01-31	2002-01-31	2001-01-31	2000-01-31	1999-01-31	1998-01-31	1997-01-31	1996-01-31	1995-01-31	1994-01-31	1993-01-31	1992-01-31
Begin Period Cash Flow	5,276	11,439	4,249	7,534	10,177	18,098	10,043	7,958	8,341	30,999	11,704	7,720	14,155	10,979	5,748	4,596	4,599	6,225	4,999	3,217	2,570	806	4,036	4,946	5,700	6,600	2,000	1,100	1,300	2,000	2,000	1,800
Capital Expenditures	229	1,796	2,587	2,906	2,645	2,204	1,238	3,061	2,247	1,128	849	1,155	2,090	1,622	1,665	4,734	2,170	1,036	1,144	722	619	911	1,204	4,632	600	800	1,000	900	1,300	700	1,700	1,300
Cash And Cash Equivalents Changes	-1,444	-5,958	7,817	-3,424	-2,272	-7,921	8,055	2,085	-383	-22,658	19,295	3,983	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	4,849	-4,209	-970	-156	-318	-92	982	537	-1,140	-745	-9,614	-196	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-1,330	-6,163	7,190	-3,285	-2,643	-7,921	8,055	2,085	-383	-22,658	19,295	3,983	-6,435	3,177	5,231	1,152	-3	-1,626	1,226	1,782	647	1,764	-3,230	-910	-2,900	-2,100	-1,300	-900	-700	-1,300	-500	-800
Change In Working Capital	-9,492	-7,006	7,404	-5,005	-8,801	-5,917	-480	415	-5,222	-6,026	1,995	353	-3,869	2,386	1,913	-3,346	-1,862	-1,204	450	-20	2,083	253	-4,879	2,668	1,900	700	2,200	-1,000	-3,500	-400	-2,800	1,100
Change Receivables	-1,234	77	2,702	3,594	-1,493	-4,722	-416	-1,285	-2,741	-2,588	-1,256	-689	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-1,234	77	2,702	3,594	-1,493	-4,722	-416	-1,285	-2,741	-2,588	-1,256	-689	-1,939	871	3,515	0	0	0	463	0	826	1,491	0	0	0	0	0	0	0	0	0	0
Change To Inventory	-11,581	-4,883	4,247	-3,938	-2,872	-5,509	-4,659	600	-404	-1,283	-240	-5	-2,366	1,113	1,224	-1,982	-1,813	-445	-254	-214	1,214	253	-419	-307	100	0	2,200	400	-2,200	-1,300	-900	-700
Change To Liabilities	-1,526	2,009	1,425	-4,505	-4,118	4,406	3,613	563	-937	-2,046	3,544	1,241	634	0	0	134	1,041	573	0	1,337	43	0	0	3,484	0	0	0	0	0	0	0	0
Change To Netincome	-46	-2,067	798	137	248	2,327	774	722	-12	-1,396	427	412	0	688	0	0	45	0	419	34	0	0	0	106	0	0	0	0	0	0	0	0
Change To Operating Activities	4,849	-4,209	-970	-156	-318	-92	982	407	-1,379	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	3,916	3,994	5,983	6,284	6,152	3,994	2,431	2,065	2,063	1,279	1,331	1,576	1,576	1,467	1,406	1,587	1,390	1,209	1,229	1,248	1,387	1,642	1,775	1,223	1,100	1,000	900	900	1,000	1,000	900	1,000
Dividends Paid	176	326	497	1,972	1,933	1,944	2,082	2,048	2,128	2,103	2,595	2,055	2,036	1,713	1,678	1,380	1,274	848	828	704	682	681	700	709	700	700	600	600	600	600	500	300
End Period Cash Flow	3,946	5,276	11,439	4,249	7,534	10,177	18,098	10,043	7,958	8,341	30,999	11,704	7,720	14,155	10,979	5,748	4,596	4,599	6,225	4,999	3,217	2,570	806	4,036	2,800	4,500	700	200	600	700	2,000	1,000
Exchange Rate Changes	0	0	0	0	0	79	-16	-504	-218	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-3,165	-402	12,957	318	735	1,520	5,715	4,666	-756	-4,695	3,014	4,318	-980	4,227	5,290	1,177	-2,987	1,371	2,224	3,723	2,062	370	-3,795	62	2,600	1,900	3,800	1,400	-1,900	2,800	100	11,100
Investments	-17,263	-1,796	-2,587	-2,906	1,511	5,303	3,885	5,181	3,837	-10,230	2,815	1,584	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	-314	313	1,077	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	20,861	-3,326	4,674	-208	-3,262	23,138	23,372	23,372	23,372	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	2,661	6,429	1,284	1,759	5,730	3,286	4,228	4,525	4,662	3,212	10,767	3,132	2,062	2,766	2,964	4,310	6,059	2,551	2,710	3,217	-1,882	-233	302	937	500	1,000	2,300	1,300	1,900	3,000	3,600	10,600
Other Cashflows From Financing Activities	20,107	8,422	17,547	-1,875	3,000	22,528	3,121	65	107	158	99	306	385	76	134	316	103	-1	-1,390	-8	-16	-47	-60	-232	-200	-200	100	-100	-300	100	-400	-600
Other Cashflows From Investing Activities	-17,034	0	0	0	-400	-23,880	474	-5,662	4,155	-6,732	16,500	0	0	0	0	0	0	0	0	0	0	26	0	3	0	0	0	0	0	0	0	0
Other Non Cash Items	25	-3,726	75	49	51	34	-419	-65	113	-1,958	-10,162	412	1,142	-1,620	-134	-121,143	307	0	0	0	29	-96	133	80	100	100	-600	800	0	0	100	-300
Sale Purchase Of Stock	-261	-386	104	5,000	1,077	-11,238	79	387	-6,250	944	-770	-169	-976	0	0	-480	-1,066	-30	-453	-235	0	0	-808	-451	-2,000	-1,300	-900	-300	0	-500	0	0
Stock Based Compensation	1,290	1,493	1,819	1,775	1,886	1,583	1,019	1,209	511	562	480	208	333	414	472	124,612	-8,452	0	0	0	114	-125	259	0	0	200	0	200	0	0	0	0
Total Cash From Financing Activities	18,755	-5,556	-5,140	-3,742	-4,118	9,057	-2,003	-1,596	-7,401	-1,001	-3,034	-1,918	-2,141	-1,149	-752	-714	-954	-592	-752	1,657	-687	-713	-1,509	-1,368	-2,900	-2,100	-1,300	-900	-700	-1,300	-500	-800
Total Cash From Operating Activities	-2,936	1,394	15,544	3,224	3,380	3,724	6,953	7,727	1,491	-3,567	3,863	5,472	1,110	5,850	6,955	5,912	-817	2,407	3,368	4,445	2,681	1,281	-2,592	4,695	3,200	2,700	4,800	2,300	-600	3,500	1,800	12,400
Total Cashflows From Investing Activities	-17,263	-1,796	-2,587	-2,906	-1,534	-20,781	3,121	-3,542	5,745	-18,090	18,466	430	0	0	0	0	0	0	0	0	0	1,196	871	0	0	0	0	0	0	0	0	0

	2023-10-31	2023-07-31	2023-04-30	2023-01-31	2022-10-31	2022-07-31	2022-04-30	2022-01-31	2021-10-31	2021-07-31	2021-04-30	2021-01-31	2020-10-31	2020-07-31	2020-04-30	2020-01-31	2019-10-31	2019-07-31	2019-04-30	2019-01-31	2018-10-31	2018-07-31	2018-04-30	2018-01-31	2017-10-31	2017-07-31	2017-04-30	2017-01-31	2016-10-31	2016-07-31	2016-04-30	2016-01-31	2015-10-31	2015-07-31	2015-04-30	2015-01-31	2014-10-31	2014-07-31	2014-04-30	2014-01-31	2013-10-31	2013-07-31	2013-04-30	2013-01-31	2012-10-31	2012-07-31	2012-04-30	2012-01-31	2011-10-31	2011-07-31	2011-04-30	2011-01-31	2010-10-31	2010-07-31	2010-04-30	2010-01-31	2009-10-31	2009-07-31	2009-04-30	2009-01-31	2008-10-31	2008-07-31	2008-04-30	2008-01-31	2007-10-31	2007-07-31	2007-04-30	2007-01-31	2006-10-31	2006-07-31	2006-04-30	2006-01-31	2005-10-31	2005-07-31	2005-04-30	2005-01-31	2004-10-31	2004-07-31	2004-04-30	2004-01-31	2003-10-31	2003-07-31	2003-04-30	2003-01-31	2002-10-31	2002-07-31	2002-04-30	2002-01-31	2001-10-31	2001-07-31	2001-04-30	2001-01-31	2000-10-31	2000-07-31	2000-04-30	2000-01-31	1999-10-31	1999-07-31	1999-04-30	1999-01-31	1998-10-31	1998-07-31	1998-04-30	1998-01-31	1997-10-31	1997-07-31	1997-04-30	1997-01-31	1996-10-31	1996-07-31	1996-04-30	1996-01-31	1995-10-31	1995-07-31	1995-04-30	1995-01-31	1994-10-31	1994-07-31	1994-04-30	1994-01-31	1993-10-31	1993-07-31	1993-04-30	1993-01-31	1992-10-31	1992-07-31	1992-04-30	1992-01-31	1991-10-31	1991-07-31	1991-04-30
Begin Period Cash Flow	4,530	5,413	3,946	4,496	4,285	5,754	5,276	8,727	11,389	11,414	11,439	9,603	11,235	11,091	4,249	4,468	4,523	5,769	7,534	7,816	5,949	6,838	10,177	8,466	8,829	18,637	18,098	18,124	14,900	14,534	10,043	11,296	5,056	8,815	7,958	13,272	13,199	10,140	8,341	12,974	12,183	12,191	30,999	14,789	11,150	10,861	11,704	10,655	9,540	8,165	7,720	10,871	11,553	13,894	14,155	14,321	14,592	16,147	10,979	14,545	12,534	7,978	5,748	4,176	3,824	4,080	4,596	9,151	2,870	4,455	4,599	2,014	2,179	3,539	6,225	6,080	5,730	3,805	4,999	4,457	3,496	2,828	3,217	3,311	3,563	2,726	2,570	1,632	2,107	1,614	806	2,443	2,295	1,289	4,036	4,500	2,800	3,300	4,900	0	5,570	5,500	5,700	6,450	6,800	7,200	6,600	6,140	5,200	4,800	2,000	1,500	900	1,200	1,100	3,200	0	1,100	1,300	0	0	1,800	2,000	0	0	1,900	2,000	0	0	1,700	1,800
Capital Expenditures	785	446	48	7	59	113	50	289	345	618	544	485	901	575	626	484	884	952	586	743	1,054	307	541	485	736	624	359	341	520	182	195	888	882	637	654	528	845	582	292	218	536	261	113	322	209	127	191	184	339	188	443	164	560	1,132	234	843	395	264	121	454	272	363	576	575	430	284	3,445	772	698	471	229	219	483	29	305	245	276	124	499	306	154	147	115	123	210	135	150	184	163	207	357	498	310	70	326	3,732	200	300	400	100	200	100	200	100	400	200	100	400	200	300	100	100	60	300	500	500	400	200	200	300	100	100	200	100	400	500	700	600	400	200	100
Cash And Cash Equivalents Changes	0	0	1,412	-351	-200	-1,318	425	0	0	167	-54	1,832	-1,680	890	6,775	-416	113	-1,307	-1,814	1,980	0	-913	-3,339	1,711	-363	-9,808	539	-26	3,224	366	4,491	-1,253	6,240	-3,759	857	-5,314	73	3,059	1,799	-4,633	791	-8	-18,808	16,209	3,640	288	-842	1,049	1,115	1,375	445	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	0	-237	2,584	-777	-143	3,185	0	0	-3,212	-406	243	45	-944	-314	-72	153	-421	184	353	0	-549	-122	83	-368	250	-57	-617	464	1,007	128	1,134	-406	-284	93	83	-241	-247	-735	-1,107	303	38	21	-9,435	0	0	-179	-57	-111	-238	210	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	297	-883	1,467	-550	211	-1,469	478	-3,451	-2,662	-25	-25	1,836	-1,632	144	6,842	-219	-55	-1,246	-1,765	-282	1,867	-889	-3,339	1,711	-363	-9,808	539	-26	3,224	366	4,491	-1,253	6,240	-3,759	857	-5,314	73	3,059	1,799	-4,633	791	-8	-18,808	16,210	3,640	288	-842	1,049	1,115	1,375	445	-3,151	-682	-2,341	-261	-166	-271	-1,556	5,169	-3,566	2,010	4,556	2,230	1,572	352	-256	-515	-4,556	6,281	-1,584	-144	2,585	-165	-1,360	-2,686	145	350	1,925	-1,193	542	961	668	-389	-94	-252	837	156	938	-475	493	807	-1,636	148	1,006	-2,747	-464	1,700	-500	-300	-500	-1,300	-800	-300	-400	-600	-600	-500	-300	-300	-100	-600	-500	-500	400	-300	-3,400	3,200	-300	-200	-300	-500	-300	-200	500	-200	-200	-100	-300	0	-400	-100
Change In Working Capital	-2,899	161	377	2,877	-5,130	-3,944	-3,295	-2,984	-3,117	-2,293	1,388	2,490	437	3,564	913	3,420	-2,566	-2,948	-2,911	-706	413	-3,695	-4,813	-1,710	-2,589	563	-2,181	-1,459	978	-886	887	-2,646	2,652	-744	1,153	-989	2,049	-1,956	-4,326	1,872	-684	-198	-7,016	3,466	171	-1,404	-238	-303	1,593	-1,376	439	-279	-515	-1,111	-1,963	1,573	1,401	-1,000	412	-514	1,353	632	441	457	-451	-1,659	-1,692	352	-1,387	-1,321	494	290	-271	-816	-407	636	506	648	-1,339	1,127	-672	-405	-70	448	536	476	624	773	-895	482	-107	-2,409	864	-685	-2,649	2,368	1,300	-600	-400	1,100	-100	800	100	300	-1,200	1,200	400	200	600	1,100	1,400	100	500	-1,100	-500	-600	-1,000	-1,400	-500	-100	200	-900	400	-700	-300	-900	-900	-1,100	-800	-2,800	5,800
Change Receivables	0	0	2,324	640	-1,356	971	-1,489	0	0	-388	2,165	-1,546	-821	3,849	1,220	2,298	-1,458	1,315	1,439	509	0	1,027	-3,029	-4,147	-911	-669	1,005	-1,003	460	-316	443	-529	311	-1,162	95	-341	309	-2,543	-166	780	-2,833	-311	-224	-1,252	-226	-746	968	-450	1,150	-1,408	20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-4,175	1,288	2,324	640	-1,356	971	-1,489	-892	-808	-388	2,165	-1,546	-821	3,849	1,220	2,298	-1,458	1,315	1,439	-1,741	2,250	1,027	-3,029	-4,147	-911	-669	1,005	-1,003	460	-316	443	-529	311	-1,162	95	-341	309	-2,543	-166	780	-2,833	-311	-224	-1,252	-226	-746	968	-450	1,150	-1,408	20	-274	-715	-758	-192	1,475	412	-2,126	1,110	3,515	1,605,545	-605,123	1,387	0	-108,318	-2,120,364	1,400,883	0	484,251	-650,492	456	0	-225,516	6,604	-557	463	983,996	0	-616	0	-989,597	-230,834	-401	826	800	-300	1,100	1,491	-1,200	800	1,600	0	900	-900	-100	0	100	0	700	0	0	-100	400	0	-1,200	700	600	0	-800	-900	1,700	0	-200	-300	600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	1,828	2,039	-1,756	114	-4,179	-4,866	-2,650	-3,079	-2,699	327	568	995	1,485	530	1,237	1,474	1,460	-4,871	-2,001	-1,732	-60	-881	-199	-3,740	-1,990	237	-16	-402	-1,601	-1,068	-1,588	143	-1,189	552	1,094	841	-400	158	-1,003	-244	1,079	-1,069	-1,049	119	-541	-122	305	-802	296	421	81	-440	-362	-742	-822	-363	735	1,101	-361	-121	892	1,088	-635	-258	-830	376	-1,270	-684	-567	-8	-554	-256	71	200	-460	120	-112	-597	335	218	371	-587	-217	385	-246	622	453	446	737	-237	-693	-719	364	699	-764	-7	-100	300	-500	200	-200	500	-400	0	400	-200	0	1,300	100	1,100	-200	1,500	100	0	-1,200	400	-500	-300	-1,800	-1,100	-300	0	0	-300	0	0	-100	-300	-100	-200	-100
Change To Liabilities	0	-2,275	46	-461	1,182	94	-2,341	1,138	1,632	1,834	-939	2,798	-272	129	-1,230	-280	-2,721	1,029	-2,533	637	-1,489	-3,292	-1,463	6,094	680	745	-3,113	563	1,655	-509	1,904	-3,394	3,936	150	-129	-1,572	2,381	676	-2,422	1,807	608	1,047	-5,508	4,451	782	-357	-1,332	1,007	259	-152	128	634	265	0	0	0	0	0	25	0	0	0	0	134	0	0	0	1,041	745	2	646	573	0	0	425	0	0	0	0	1,337	631	691	590	43	0	0	0	0	0	0	0	0	0	0	0	3,484	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	2,438	356	-1,023	399	241	337	358	1,094	-3,997	478	-889	591	601	495	-1,439	524	451	601	-514	510	432	330	1,216	527	406	178	-292	250	433	383	702	-406	273	153	-370	48	120	190	-1,994	425	247	-74	251	298	-289	168	463	113	-261	98	0	0	0	112	688	0	0	0	0	241	287	38	0	0	0	0	45	1,923	0	64	0	0	199	224	419	163	219	147	34	0	181	0	0	0	0	0	0	0	0	60	0	0	0	0	106	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	608	608	2,584	-777	-143	3,185	-73	-518	-3,212	-406	243	45	-944	-314	-72	153	-421	184	598	-245	-549	-122	-92	-368	250	-57	982	464	1,007	128	407	0	0	0	-1,379	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1,014	1,089	1,055	1,295	801	908	912	924	796	849	1,425	1,412	1,438	1,565	1,568	1,592	1,550	1,558	1,584	1,519	1,545	1,545	1,543	1,600	933	746	715	602	574	630	625	598	521	491	455	522	503	526	512	328	315	326	310	338	306	346	342	383	376	411	405	396	370	415	395	426	327	362	352	354	311	375	367	396	386	393	414	258	383	386	364	141	321	411	335	278	347	307	297	276	257	368	347	339	401	312	335	530	363	421	329	711	394	302	367	223	300	300	400	200	300	300	300	100	300	300	300	200	200	300	200	-100	200	500	300	200	200	300	300	200	200	300	300	200	200	200	300	400	200	200	200
Dividends Paid	0	0	332	8	0	0	0	0	0	0	0	497	0	0	497	495	495	493	489	487	486	482	478	474	473	470	527	523	523	520	516	514	512	512	510	509	543	543	533	534	522	526	521	1,036	517	521	520	518	517	511	510	506	515	510	504	429	429	429	425	421	420	417	421	346	346	345	344	336	334	336	270	212	212	211	213	214	212	212	190	187	177	168	171	170	171	171	171	171	171	171	169	169	178	177	177	209	100	200	200	100	200	200	200	200	200	200	100	100	200	100	200	100	200	100	200	100	200	100	200	100	200	100	200	100	300	0	100	100	100	0	0
End Period Cash Flow	4,827	4,530	5,413	3,946	4,496	4,285	5,754	5,276	8,727	11,389	11,414	11,439	9,603	11,235	11,091	4,249	4,468	4,523	5,769	7,534	7,816	5,949	6,838	10,177	8,466	8,829	18,637	18,098	18,124	14,900	14,534	10,043	11,296	5,056	8,815	7,958	13,272	13,199	10,140	8,341	12,974	12,183	12,191	30,999	14,789	11,150	10,861	11,704	10,655	9,540	8,165	7,720	10,871	11,553	13,894	14,155	14,321	14,592	16,147	10,979	14,545	12,534	7,978	5,748	4,176	3,824	4,080	4,596	9,151	2,870	4,455	4,599	2,014	2,179	3,539	6,225	6,080	5,730	3,805	4,999	4,457	3,496	2,828	3,217	3,311	3,563	2,726	2,570	1,632	2,107	1,614	806	2,443	2,295	1,289	4,036	4,500	2,800	4,600	-500	-1,300	5,570	5,400	-400	-600	-600	6,100	-300	-300	-100	1,400	-500	-500	400	800	-3,400	3,200	-300	1,100	1,300	-500	-300	1,800	500	-200	-200	1,900	-300	0	-400	1,700
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9	-2	-342	135	288	141	-342	-357	542	-464	-371	252	79	-218	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	399	1,630	2,594	4,512	-3,695	-2,318	-1,664	-2,743	-1,990	966	3,365	3,392	1,602	5,169	2,794	1,752	-908	-927	401	1,364	2,843	-818	-2,654	1,262	-438	1,826	-1,130	-723	2,432	1,287	2,719	-1,406	3,204	550	2,318	-821	3,309	-457	-2,787	1,209	469	713	-7,086	510	1,717	-130	917	1,213	2,543	-368	930	54	130	-1,422	259	1,540	2,381	-145	452	239	2,025	1,671	1,355	821	1,557	-494	-706	-4,547	830	-565	1,295	1,144	17	189	22	1,044	629	1,433	-882	2,098	331	626	668	486	433	894	249	954	-939	418	-63	-1,480	320	-172	-2,464	-738	1,900	-200	-900	1,100	300	1,000	200	0	-600	1,400	1,100	400	1,300	600	1,500	1,100	1,200	-600	-300	-800	-300	-300	-500	600	1,100	-300	1,400	600	400	-300	-600	0	-300	-2,300	13,700
Investments	-785	-446	-48	-7	-17,093	-113	-50	-289	-345	-618	-544	-485	-901	-575	-626	-484	-884	-952	-586	-743	0	0	1,511	1,773	1,869	97	1,564	542	1,634	-77	1,786	910	2,187	2,651	-567	2,714	-2,832	3,649	306	886	769	-293	-11,592	-334	3,190	917	-958	46	-696	2,233	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	0	0	0	0	0	4	9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	-2,375	-375	-4,399	21,010	1,500	2,750	-187	-188	-188	-2,763	-1,063	-2,802	3,539	5,000	-1,210	1,790	790	-1,578	-1,854	-1,104	368	-1,776	45	14,324	-276	9,045	23,372	9,200	9,200	0	23,372	0	0	0	23,372	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	2,752	-1,617	848	1,363	289	584	425	-758	-425	7,019	593	837	13	2	432	-1,349	456	952	1,700	2,305	1,417	1,194	814	629	1,419	726	512	767	1,150	1,292	1,019	828	1,319	1,167	1,211	544	1,554	1,435	1,129	1,857	1,108	696	-449	7,636	1,307	987	837	854	800	1,046	431	517	792	323	430	1,728	683	585	-231	263	649	1,154	897	1,340	1,562	886	522	799	3,977	740	543	857	674	622	398	456	52	602	1,598	1,000	901	810	506	-1,095	-311	156	-632	41	-230	-194	150	575	-698	268	158	537	400	300	-300	200	200	200	-100	-200	500	100	600	600	700	600	400	200	200	600	300	200	800	1,000	-100	900	700	500	900	1,100	800	1,000	700	1,300	900	700	7,700
Other Cashflows From Financing Activities	172	-400	-143	-4,488	20,908	1,000	2,339	-488	-479	-620	9,310	7,365	-480	19,057	4,472	-500	-500	-500	-375	10,916	-1,054	3,000	-1,776	-1,040	-477	-11,514	9,045	675	1,114	-259	1,591	65	3,003	-4,746	-1,821	-6,143	-3,594	3,232	4,169	158	233	-554	-11,705	99	-770	790	-1,450	476	-215	2,045	-442	385	-273	0	-186	76	-2,630	-1,259	4,583	134	81	2,927	16	-272	-1,328	108	-3,514	103	0	-564	-2,008	-1	-681	-1,373	30	-553	-363	-20	0	-4	-964	-2	-2	-4	10	-10	-12	-12	-8	-15	-11	-820	-11	-11	-27	-208	-200	-500	-400	-100	-300	-600	-100	100	-100	-1,200	-100	100	100	-400	1,800	-300	-300	500	200	-3,300	3,400	-200	-100	-600	-300	-200	-1,300	-100	100	-300	-100	-200	100	-400	-100
Other Cashflows From Investing Activities	0	0	0	0	-17,034	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,511	0	0	-400	0	-14,873	60	-9,007	474	226	188	188	1,698	1,698	-6,760	-600	-248	83	165	4,155	-6,732	0	0	0	16,800	0	0	-300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	6	2,045	6	7	-1	12	7	6	7	6	25	27	24	12	12	12	12	12	13	13	12	13	13	12	8	9	5	-419	180	2	0	-65	0	-3	1	113	-6	5	-1	-1,958	-2	-4	1	-10,162	1,307	0	837	412	302	-302	0	-385	2	-31	1,526	-1,578	683	585	-42	-68,890	96	86	195	-124,663	157	46	3,317	-3,846	3,954	100	100	0	-225	2	0	0	2	0	-2	0	1	0	-4	917	17	86	-2	-207	-14	-83	-21	140	70	14	83	-133	100	100	-200	-300	100	-200	100	-100	200	-40	-100	-200	20	-1,100	-400	1,000	300	-300	100	-100	100	100	0	-100	100	-100	0	100	100	-100	0	0	-200	-200	100
Sale Purchase Of Stock	0	0	-350	-8	-4	0	-249	0	0	35	52	-4,474	20	29	32	37	3,000	2,000	227	-10,916	561	30	1,776	400	14,600	-11,120	310	79	20	0	0	156	34	60	140	-6,339	60	240	660	380	70	100	390	270	-750	20	20	-169	-210	140	-703	-703	-350	0	400	0	0	10	440	0	50	20	700	0	40	130	600	0	-502	-460	610	0	230	0	-30	-386	-47	0	400	235	1,620	260	-235	0	0	10	0	0	0	10	0	0	0	50	0	49	-100	-300	-100	-300	-1,100	-580	-40	-300	-300	-400	-300	-300	-200	30	-400	-100	10	10	-200	0	0	0	0	-200	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	311	398	356	313	405	235	337	148	398	469	478	132	591	601	495	199	524	451	601	547	510	466	363	458	545	409	171	288	185	232	314	375	390	301	143	130	122	128	131	156	133	112	161	174	180	78	47	47	43	41	78	80	79	78	96	93	87	126	108	68,852	0	0	195	124,612	0	0	0	-3,200	-5,252	0	100	0	0	0	0	0	0	0	0	0	0	0	0	73	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	-128	-2,668	-1,182	-4,863	20,529	1,000	2,089	-675	-663	-799	-3,419	-1,560	-3,282	-4,279	3,981	-2,168	1,021	-380	-2,215	-1,201	-1,026	-86	-1,805	-1,322	13,421	-11,866	8,824	-460	-500	-487	-556	-293	-478	-452	-373	-6,741	-487	-298	125	4	-447	-428	-130	-766	-1,267	-499	-501	-210	-732	-490	-486	-722	-711	-419	-289	-329	-417	-416	13	-263	-367	-405	284	-555	-307	-112	260	97	-590	-800	340	-167	16	-205	-237	-591	-192	-181	212	528	1,440	94	-406	-171	-158	-179	-180	-179	-175	-182	-176	-980	-185	-143	-200	-368	-200	-500	-300	-500	-1,300	-800	-300	-400	-600	-600	-500	-300	-300	-100	-600	-500	-500	400	-300	-3,400	3,200	-300	-200	-300	-500	-300	-200	100	-200	-200	-100	-300	-100	-400	-100
Total Cash From Operating Activities	1,184	2,076	2,642	4,519	-3,636	-2,205	-1,614	-2,454	-1,645	1,584	3,909	3,877	2,503	5,744	3,420	2,236	-24	25	987	2,107	3,897	-511	-2,113	1,747	298	2,450	-771	-382	2,952	1,469	2,914	-518	4,086	1,187	2,972	-293	4,154	125	-2,495	1,427	1,005	974	-6,973	831	1,926	-2	1,108	1,397	2,882	-180	1,373	218	690	-291	492	2,382	2,776	119	573	694	2,297	2,034	1,931	1,396	1,986	-209	2,739	-3,775	1,528	-93	1,523	1,363	500	218	327	1,289	905	1,557	-383	2,404	486	773	783	609	643	1,029	399	1,137	-776	625	294	-983	630	-101	-2,138	2,995	2,100	100	-500	1,200	500	1,100	400	100	-200	1,600	1,200	800	1,500	900	1,600	1,200	1,200	-300	200	-300	100	-100	-300	900	1,200	-200	1,600	700	800	200	100	600	100	-2,100	13,800
Total Cashflows From Investing Activities	0	-446	-48	-7	-17,093	-113	-50	-289	-345	-618	-544	-485	-901	-575	-626	-484	-884	-952	-586	-1,797	-1,054	-307	570	1,288	-13,740	-527	-7,802	675	1,114	-259	1,591	22	3,003	-4,746	-1,821	1,938	-3,594	3,232	4,169	-6,064	233	-554	-11,705	16,144	2,981	790	-1,450	-138	-1,035	2,045	-442	0	0	0	0	0	695	3,325	4,583	0	3,024	2,943	16	0	0	0	0	0	2,644	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,196	1,216	740	689	871	545	841	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

All numbers in thousands.

	2024-01-31	2023-01-31	2022-01-31	2021-01-31	2020-01-31	2019-01-31	2018-01-31	2017-01-31	2016-01-31	2015-01-31	2014-01-31	2013-01-31	2012-01-31	2011-01-31	2010-01-31	2009-01-31	2008-01-31	2007-01-31	2006-01-31	2005-01-31	2004-01-31	2003-01-31	2002-01-31	2001-01-31	2000-01-31	1999-01-31	1998-01-31	1997-01-31	1996-01-31	1995-01-31	1994-01-31	1993-01-31	1992-01-31	1991-01-31	1990-01-31	1989-01-31	1988-01-31	1987-01-31	1986-01-31
Cost Of Revenue	96,465	94,371	73,741	74,673	84,688	82,658	69,399	58,959	56,500	51,370	41,609	37,496	47,410	42,350	37,403	40,715	41,261	38,522	34,643	32,929	32,791	30,887	30,285	29,121	25,483	23,900	26,200	26,300	26,000	21,000	14,800	13,800	13,100	13,600	12,000	10,300	8,200	6,400	5,600
Depreciation And Amortization	4,266	3,916	3,994	5,983	6,284	6,152	3,994	2,431	2,065	2,063	1,279	1,331	1,576	1,576	1,467	1,406	1,587	1,390	1,209	1,229	1,248	1,387	1,642	1,775	1,223	1,100	1,000	900	900	1,000	1,000	900	1,000	800	700	600	500	400	300
Discontinued Operations	-	0	0	0	0	0	0	0	0	0	1,975	8,729	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Ebit	8,796	1,646	235	-3,550	-3,851	8,720	5,412	6,281	5,934	7,231	1,533	2,926	4,282	2,632	168	4,675	4,374	-2,646	3,245	2,789	3,678	-935	-919	1,982	316	-1,000	-100	1,000	1,200	1,300	3,900	4,100	-6,900	3,900	2,500	3,400	2,000	700	700
Ebitda	13,062	5,562	4,229	2,433	2,433	14,872	9,406	8,712	7,999	9,294	2,812	4,257	5,858	4,208	1,635	6,081	5,962	-1,255	4,454	4,017	4,926	452	723	3,756	1,539	100	900	1,900	2,100	2,300	4,900	5,000	-5,900	4,700	3,200	4,000	2,500	1,100	1,000
Effect Of Accounting Charges	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Extraordinary Items	-	0	0	0	0	-66	-1,114	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Gross Profit	51,621	48,156	43,739	41,360	48,758	53,999	44,002	39,489	38,158	36,977	26,983	23,728	31,783	28,666	26,628	31,068	31,111	26,998	24,658	23,046	22,989	18,086	19,106	22,567	20,086	17,700	17,500	17,900	17,900	17,200	17,500	17,500	16,700	15,400	11,700	11,100	8,100	5,800	5,100
Income Before Tax	6,073	3,410	7,034	2,179	1,370	7,308	5,157	6,605	6,909	6,932	1,412	2,885	4,232	2,784	3,682	4,577	5,054	9,625	3,402	2,767	3,784	-1,062	-292	402	1,249	600	1,400	2,900	1,700	2,700	4,800	5,300	16,600	3,800	2,500	3,400	2,400	1,100	1,200
Income Tax Expense	1,379	749	605	895	-389	1,578	1,871	2,377	2,384	2,270	175	844	1,101	722	916	1,613	744	3,566	851	58	567	820	-59	100	312	100	400	600	400	800	1,800	1,700	6,000	1,500	900	1,300	1,000	400	300
Interest Expense	-	1,678	677	955	826	876	402	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	-	0	0	0	1,983	731	234	78	72	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Minority Interest	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Net Income	4,694	2,661	6,429	1,284	1,759	5,730	3,286	4,228	4,525	4,662	3,212	10,620	3,132	2,062	2,766	2,964	4,310	6,059	2,551	2,710	3,217	-1,882	-233	302	937	500	1,000	2,300	1,300	1,900	3,000	3,600	10,600	2,300	1,600	2,100	1,400	700	900
Net Income Applicable To Common Shares	-	2,661	6,429	1,284	1,759	5,730	3,286	4,228	4,525	4,662	3,212	10,767	3,132	2,062	2,766	2,964	4,310	6,059	2,551	2,710	3,217	0	0	302	937	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Net Income From Continuing Ops	-	2,661	6,429	1,284	1,759	8,886	3,286	4,228	4,525	4,662	1,237	2,038	3,132	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Net Interest Income	-	-1,678	-677	-955	-826	-876	-402	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Non Operating Income Net Other	-	-355	3,455	701	-237	-536	147	324	975	-299	-121	-41	316	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Non Recurring	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Operating Income	8,796	1,646	235	-3,550	-3,851	8,720	5,412	6,281	5,934	7,231	1,533	2,926	3,917	2,760	3,354	4,626	4,199	8,741	3,155	2,570	3,645	-1,588	-728	81	791	-200	700	2,000	1,500	2,100	4,400	4,700	4,900	4,000	2,700	3,600	2,300	1,000	1,100
Other Items	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Other Operating Expenses	139,290	137,084	113,224	113,600	131,013	127,937	107,989	92,167	88,724	81,116	67,059	58,298	74,595	68,361	62,068	67,157	67,657	62,030	56,146	53,405	52,151	50,070	50,118	49,832	44,777	41,800	43,000	42,200	42,400	36,100	27,900	26,600	24,900	25,000	21,000	17,800	14,000	11,200	9,600
Preferred Stock And Other Adjustments	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Reconciled Depreciation	-	3,916	3,994	5,983	6,284	6,152	3,994	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Research Development	6,906	6,822	6,753	6,206	8,084	7,813	7,453	6,314	6,945	5,802	5,072	3,816	5,243	5,020	4,820	4,885	4,589	4,187	4,043	4,047	3,686	4,272	3,744	4,255	3,354	2,900	2,800	2,500	2,400	2,500	2,300	0	0	-	-	-	-	-	-
Selling And Marketing Expenses	-	24,456	23,177	23,301	26,884	26,343	22,234	18,955	18,249	18,289	14,774	12,412	17,980	16,690	15,342	16,942	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Selling General Administrative	-	11,435	9,553	9,420	11,357	11,123	8,903	7,939	7,030	5,655	5,604	4,574	3,962	4,301	4,503	4,615	21,808	19,321	17,460	16,430	15,673	14,911	16,090	16,456	14,717	13,900	13,000	12,500	13,100	11,600	9,800	11,900	10,800	10,600	8,300	6,900	5,300	4,400	3,700
Tax Provision	-	749	605	895	-389	1,578	1,871	2,377	2,384	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-
Total Operating Expenses	42,825	42,713	39,483	38,927	46,325	45,279	38,590	33,208	32,224	29,746	25,450	20,802	27,185	26,011	24,665	26,442	26,397	23,508	21,503	20,476	19,359	19,183	19,834	20,711	19,294	17,900	16,800	15,900	16,400	15,100	13,100	12,800	11,800	11,400	9,000	7,500	5,800	4,800	4,000
Total Other Income Expense Net	-2,723	1,764	6,799	5,729	5,221	-1,412	-255	324	975	-299	-121	-41	316	24	328	-49	340	6,135	-90	-219	-48	-161	192	-126	476	800	800	1,000	300	800	500	600	11,800	100	200	200	300	300	400
Total Revenue	148,086	142,527	117,480	116,033	133,446	136,657	113,401	98,448	94,658	88,347	68,592	61,224	79,193	71,016	64,031	71,783	72,371	65,519	59,301	55,975	55,781	48,974	49,391	51,688	45,569	41,600	43,700	44,200	43,900	38,200	32,300	31,300	29,800	29,000	23,700	21,400	16,300	12,200	10,700

	2024-01-31	2023-10-31	2023-07-31	2023-04-30	2023-01-31	2022-10-31	2022-07-31	2022-04-30	2022-01-31	2021-10-31	2021-07-31	2021-04-30	2021-01-31	2020-10-31	2020-07-31	2020-04-30	2020-01-31	2019-10-31	2019-07-31	2019-04-30	2019-01-31	2018-10-31	2018-07-31	2018-04-30	2018-01-31	2017-10-31	2017-07-31	2017-04-30	2017-01-31	2016-10-31	2016-07-31	2016-04-30	2016-01-31	2015-10-31	2015-07-31	2015-04-30	2015-01-31	2014-10-31	2014-07-31	2014-04-30	2014-01-31	2013-10-31	2013-07-31	2013-04-30	2013-01-31	2012-10-31	2012-07-31	2012-04-30	2012-01-31	2011-10-31	2011-07-31	2011-04-30	2011-01-31	2010-10-31	2010-07-31	2010-04-30	2010-01-31	2009-10-31	2009-07-31	2009-04-30	2009-01-31	2008-10-31	2008-07-31	2008-04-30	2008-01-31	2007-10-31	2007-07-31	2007-04-30	2007-01-31	2006-10-31	2006-07-31	2006-04-30	2006-01-31	2005-10-31	2005-07-31	2005-04-30	2005-01-31	2004-10-31	2004-07-31	2004-04-30	2004-01-31	2003-10-31	2003-07-31	2003-04-30	2003-01-31	2002-10-31	2002-07-31	2002-04-30	2002-01-31	2001-10-31	2001-07-31	2001-04-30	2001-01-31	2000-10-31	2000-07-31	2000-04-30	2000-01-31	1999-10-31	1999-07-31	1999-04-30	1999-01-31	1998-10-31	1998-07-31	1998-04-30	1998-01-31	1997-10-31	1997-07-31	1997-04-30	1997-01-31	1996-10-31	1996-07-31	1996-04-30	1996-01-31	1995-10-31	1995-07-31	1995-04-30	1995-01-31	1994-10-31	1994-07-31	1994-04-30	1994-01-31	1993-10-31	1993-07-31	1993-04-30	1993-01-31	1992-10-31	1992-07-31	1992-04-30	1992-01-31	1991-10-31	1991-07-31	1991-04-30	1991-01-31	1990-10-31	1990-07-31	1990-04-30	1990-01-31	1989-10-31	1989-07-31	1989-04-30	1989-01-31	1988-10-31	1988-07-31	1988-04-30	1988-01-31	1987-10-31	1987-07-31	1987-04-30	1987-01-31	1986-10-31	1986-07-31	1986-04-30	1986-01-31	1985-10-31
Cost Of Revenue	24,848	22,770	25,814	23,034	26,291	26,923	20,877	20,281	19,949	18,472	17,129	18,190	18,456	18,282	17,871	20,064	20,234	21,021	21,491	21,942	22,585	20,288	20,408	19,377	20,057	16,966	17,224	15,152	15,586	13,701	15,034	14,637	14,631	14,601	14,092	13,176	13,469	12,985	12,777	12,139	10,141	10,816	10,271	10,380	9,999	11,724	11,273	11,054	12,062	11,555	12,435	11,359	10,481	10,928	10,729	10,212	9,475	9,599	9,465	8,864	9,078	10,034	11,103	10,500	10,069	10,767	10,864	9,561	10,269	9,616	9,270	9,366	9,149	8,672	8,318	8,505	8,316	8,094	8,070	8,448	7,960	8,460	8,207	8,164	7,890	7,357	8,068	7,569	7,577	7,957	7,366	7,384	7,665	7,435	7,515	6,837	7,183	6,200	6,200	6,000	6,200	5,900	6,000	5,900	6,400	6,600	6,400	6,900	7,100	6,400	6,500	6,300	7,500	6,300	5,800	6,400	7,000	6,100	4,600	3,400	3,500	3,800	3,600	4,000	3,100	3,400	3,800	3,600	3,100	3,400	3,300	3,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation And Amortization	1,108	1,014	1,089	1,055	1,295	784	908	912	924	796	849	1,425	1,412	1,438	1,565	1,568	1,592	1,550	1,558	1,584	1,519	1,545	1,545	1,543	1,600	933	746	715	602	574	630	625	598	521	491	455	522	503	526	512	328	315	326	310	338	306	346	342	383	376	411	405	396	370	415	395	426	327	362	352	354	311	375	367	396	386	393	414	258	383	386	364	141	321	411	335	278	347	307	297	276	257	368	347	339	401	312	335	530	363	421	329	711	394	302	367	223	300	300	400	200	300	300	300	100	300	300	300	200	200	300	200	-100	200	500	300	200	200	300	300	200	200	300	300	200	200	200	300	400	200	200	200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Discontinued Operations	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,457	363	165	-10	8,729	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebit	3,915	3,604	-2,287	406	887	1,346	347	764	-1,168	349	3,373	-690	-264	-1,021	204	-905	-3,237	-1,103	-395	884	1,411	817	620	-278	530	699	196	-8	550	1,260	1,118	922	195	1,338	1,343	993	271	2,072	1,638	1,187	-143	868	561	-1,032	395	1,740	1,421	901	1,693	1,257	926	407	885	683	549	120	442	885	871	-564	363	1,326	1,867	1,119	1,385	1,569	1,048	373	938	-4,973	827	562	1,561	463	813	409	1,124	-68	893	840	1,239	1,058	991	484	721	-563	-67	-1,026	197	-563	-317	-70	2,553	-863	169	122	516	100	0	-800	0	-200	-200	-700	-600	0	-100	500	300	700	500	-500	500	400	500	0	0	800	900	-500	1,200	700	900	1,000	1,200	1,200	1,000	700	1,700	1,000	800	-10,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebitda	5,023	4,618	-1,198	1,461	2,182	2,130	1,255	1,676	-244	1,145	4,222	735	1,148	417	1,769	663	-1,645	447	1,163	2,468	2,930	2,362	2,165	1,265	2,130	1,632	942	707	1,152	1,834	1,748	1,547	793	1,859	1,834	1,448	793	2,575	2,164	1,699	185	1,183	887	-722	733	2,046	1,767	1,243	2,076	1,633	1,337	812	1,282	1,053	964	515	868	1,213	1,233	-212	717	1,636	2,242	1,485	1,780	1,954	1,441	786	1,195	-4,590	1,213	926	1,702	784	1,224	744	1,402	279	1,200	1,136	1,515	1,315	1,359	831	1,061	-161	244	-691	726	-200	103	258	3,264	-469	471	490	739	400	300	-400	200	100	100	-400	-500	300	200	800	500	900	800	-300	400	600	1,000	300	200	1,000	1,200	-200	1,400	900	1,200	1,300	1,400	1,400	1,200	1,000	2,100	1,200	1,000	-10,200	-15,900	6,800	7,000	6,100	-14,300	5,700	6,300	5,100	-12,000	5,100	5,600	4,900	-9,400	4,200	4,100	3,400	-7,800	2,800	3,200	2,900	-7,100	2,300
Effect Of Accounting Charges	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Extraordinary Items	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-66	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gross Profit	14,746	14,779	9,710	12,385	13,562	12,482	11,382	10,729	9,751	10,385	12,716	10,888	10,982	9,735	9,787	10,855	10,245	12,297	11,977	14,239	14,582	13,908	13,399	12,110	12,642	11,794	10,259	9,306	10,071	9,641	10,305	9,473	9,130	10,152	9,846	9,030	8,601	10,152	9,589	8,635	7,593	7,363	6,923	5,105	6,187	8,838	8,299	7,371	8,367	8,014	7,901	7,501	7,376	7,401	7,024	6,865	6,805	7,059	6,951	5,813	6,553	7,647	8,681	8,188	8,062	8,372	7,831	6,846	7,299	6,427	6,996	6,276	6,855	5,784	6,331	5,688	6,180	5,152	5,920	5,794	6,197	5,926	5,816	5,050	5,033	4,390	4,855	3,808	4,847	4,441	4,766	5,052	6,698	4,296	5,705	5,537	5,886	4,800	4,900	4,400	4,300	4,600	4,500	4,200	3,600	4,700	4,300	4,800	4,300	4,700	4,700	4,200	3,800	4,500	5,000	4,600	4,300	5,100	4,500	3,200	4,400	4,100	4,100	4,800	4,600	4,100	4,500	4,300	5,100	4,100	3,900	3,600	9,100	6,800	7,000	6,100	6,700	5,700	6,300	5,100	5,800	5,100	5,600	4,900	4,600	4,200	4,100	3,400	3,400	2,800	3,200	2,900	2,500	2,300
Income Before Tax	3,352	3,701	-2,007	1,027	1,730	391	804	485	-451	-599	7,718	366	1,352	-20	532	314	-1,919	209	980	2,100	2,838	1,824	1,653	995	1,920	1,620	958	659	1,548	1,774	1,788	1,495	1,180	2,192	1,855	1,682	579	2,529	2,247	1,578	127	1,181	862	-758	749	2,140	1,589	873	886	1,119	1,520	707	776	731	547	729	2,101	1,036	900	-355	265	852	1,990	1,471	799	1,908	1,476	870	1,327	6,228	1,208	862	1,286	496	997	623	713	82	941	1,031	1,176	1,060	1,010	538	-58	-396	199	-806	51	-287	-243	187	764	-930	357	212	749	500	400	-400	200	300	300	-100	-300	700	180	800	500	1,100	900	500	100	500	700	400	200	1,400	1,300	-200	1,500	1,100	800	1,500	1,500	1,200	1,600	1,100	2,100	1,400	1,100	12,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense	641	949	-390	179	367	102	220	60	308	-174	699	-227	516	-32	529	-118	-571	-247	29	400	532	407	459	181	1,292	201	231	147	782	623	496	476	352	873	687	471	36	974	812	449	-272	436	331	-319	143	832	602	36	31	319	474	276	260	-61	224	299	373	353	315	-124	2	203	835	574	-541	346	591	348	528	2,251	468	319	429	-177	375	224	256	29	339	-567	176	159	200	32	1,037	-85	43	-174	10	-57	-49	37	189	-232	89	54	212	100	100	-100	-200	100	100	-300	-100	200	-100	200	-100	400	300	100	-100	200	200	100	-100	500	400	-100	600	400	300	600	400	300	600	400	800	500	400	4,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	630	674	615	592	701	210	279	150	135	171	0	955	0	166	357	826	200	300	400	876	500	600	300	402	100	82	20	402	0	0	0	402	0	0	0	402	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	50	100	0	130	120	140	0	140	150	170	0	170	140	130	0	80	110	0	0	120	0	110	0	40	50	50	0	50	50	50	1	60	80	80	11	110	110	110	7	160	0	170	0	0	200	200	0	10	10	0	0	0	10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Income	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,083	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	2,711	2,752	-1,617	848	1,363	289	584	425	-759	-425	7,019	593	836	12	3	432	-1,348	456	951	1,700	2,306	1,417	1,194	814	628	1,419	727	512	766	1,151	1,292	1,019	828	1,319	1,168	1,211	543	1,555	1,435	1,129	1,857	1,108	696	-449	7,489	1,308	987	837	854	800	1,046	431	517	792	323	430	1,728	683	585	-231	263	649	1,154	897	1,340	1,562	886	522	799	3,977	740	543	857	674	622	398	456	52	602	1,598	1,000	901	810	506	-1,095	-311	156	-632	41	-230	-194	150	575	-698	268	158	537	400	300	-300	200	200	200	-100	-200	500	100	600	600	700	600	400	200	300	500	300	200	900	900	-100	900	700	500	900	1,100	900	1,000	700	1,300	900	700	7,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Applicable To Common Shares	-	0	-1,617	848	1,363	289	584	425	-758	-425	7,019	593	836	12	3	432	-1,348	456	951	1,700	2,305	1,417	1,194	814	628	1,419	727	512	766	1,151	1,292	1,019	827	1,319	1,168	1,211	543	1,555	1,435	1,129	1,857	1,108	696	-449	7,636	1,307	987	837	854	800	1,046	431	517	792	323	430	1,729	683	585	0	263	650	1,154	897	1,341	1,561	886	522	799	3,977	740	543	857	674	622	398	457	52	603	1,598	1,000	901	810	506	0	-155	155	0	41	0	-150	150	574	-268	268	158	526	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	-	2,752	-1,617	848	1,363	289	584	425	-759	-425	7,019	593	836	12	3	432	-1,348	456	951	1,700	5,461	1,417	1,194	814	628	1,419	727	512	766	1,151	1,292	1,019	827	1,319	1,168	1,211	543	1,555	1,435	1,129	400	745	531	-439	-1,093	1,307	987	837	854	800	1,046	431	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Interest Income	-	-630	-674	-615	-592	-701	-210	0	-150	-135	-171	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Operating Income Net Other	-	0	0	181	399	-254	-221	-279	0	0	4,437	-369	1,159	-437	328	-349	552	-238	-183	-368	784	-538	-512	-270	191	-12	16	-48	396	-60	40	-52	387	333	21	234	-215	-46	83	-121	-58	-2	-25	-36	15	47	-89	-14	-63	-69	297	150	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Recurring	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income	3,915	4,618	-1,198	406	887	1,346	347	764	-227	296	3,452	735	1,148	417	204	663	-1,645	447	1,163	2,468	2,930	2,362	2,165	1,265	2,130	1,632	942	707	1,152	1,834	1,748	1,547	793	1,859	1,834	1,448	793	2,575	2,164	1,699	185	1,183	887	-722	733	2,093	1,678	887	948	1,188	1,223	557	883	707	548	622	1,967	961	886	-460	314	1,089	1,928	1,295	577	1,738	1,262	621	1,133	5,879	1,017	712	1,255	480	905	516	710	7	917	936	1,122	1,059	977	487	-186	-502	41	-940	0	-425	-319	16	544	-894	262	170	591	300	200	-600	0	100	-200	-400	-400	300	-100	700	400	900	700	-500	300	400	600	300	100	1,100	1,100	-300	1,300	900	900	1,200	1,300	1,200	1,200	900	1,900	1,200	1,000	800	-15,900	6,800	7,000	6,100	-14,300	5,700	6,300	5,100	-12,000	5,100	5,600	4,900	-9,400	4,200	4,100	3,400	-7,800	2,800	3,200	2,900	-7,100	2,300
Other Items	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	35,679	32,931	36,722	33,958	37,756	38,059	31,024	30,246	29,927	28,561	26,393	28,343	28,290	27,600	27,454	30,256	32,124	32,871	32,305	33,713	34,237	31,834	31,642	30,222	30,569	27,128	26,541	23,751	24,505	21,508	23,591	22,563	22,968	22,894	22,104	20,758	21,277	20,562	20,202	19,075	17,549	16,996	16,307	16,207	15,453	18,469	17,894	17,538	18,799	18,381	19,112	18,303	17,078	17,622	17,205	16,455	15,704	15,697	15,530	15,136	15,317	16,592	17,855	17,393	17,039	17,401	17,432	15,785	16,436	15,415	15,249	14,929	14,750	13,975	13,743	13,678	13,786	13,239	13,073	13,307	13,050	13,327	13,046	12,727	12,617	12,249	12,882	12,317	12,424	12,824	12,451	12,419	12,044	12,625	12,958	12,204	12,477	10,700	10,900	11,000	10,500	10,400	10,500	10,500	10,400	11,000	10,700	11,000	11,000	10,200	10,500	10,500	11,000	10,400	10,200	10,700	11,200	10,100	8,000	6,900	6,600	7,000	6,800	7,600	6,400	6,300	7,100	7,000	6,300	6,300	6,200	6,100	25,000	-	-	-	21,000	-	-	-	17,800	-	-	-	14,000	-	-	-	11,200	-	-	-	9,600	-
Preferred Stock And Other Adjustments	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Reconciled Depreciation	-	1,014	1,089	1,055	1,295	801	908	912	924	796	849	1,425	1,412	1,438	1,565	1,568	1,592	1,550	1,558	1,584	1,519	1,545	1,545	1,543	1,600	933	746	715	602	574	630	625	598	521	491	455	522	503	526	512	328	315	326	310	338	306	346	342	383	376	411	405	396	370	415	395	426	327	362	352	354	311	375	367	396	386	393	414	258	383	386	364	141	321	411	335	278	347	307	297	276	257	368	347	339	401	312	335	530	363	421	329	711	394	302	367	223	300	300	400	200	300	300	300	100	300	300	300	200	200	300	200	-100	200	500	300	200	200	300	300	200	200	300	300	200	200	200	300	400	200	200	200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Research Development	1,878	1,683	1,557	1,788	1,801	1,903	1,595	1,522	1,549	1,948	1,539	1,717	1,361	1,412	1,493	1,940	2,216	2,076	1,785	2,007	1,969	2,123	2,029	1,692	2,112	2,033	1,675	1,505	1,776	1,338	1,755	1,444	1,745	1,839	1,565	1,796	1,388	1,564	1,479	1,371	1,455	1,230	1,274	1,113	1,050	1,126	1,208	1,203	1,327	1,262	1,187	1,468	1,283	1,383	1,135	1,219	1,254	1,163	1,175	1,228	1,205	1,254	1,199	1,226	1,172	1,184	1,135	1,098	1,210	980	944	1,053	1,111	987	991	953	1,054	1,069	966	957	954	955	907	870	1,137	1,176	950	1,008	909	997	929	909	1,041	978	1,143	1,093	954	800	800	900	700	700	700	800	700	700	700	700	700	600	600	600	600	600	600	600	600	700	600	600	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling And Marketing Expenses	-	5,744	6,697	6,010	6,686	5,908	5,981	5,883	6,247	5,777	5,061	6,092	6,267	5,553	5,555	5,925	6,762	6,944	6,413	6,765	6,858	6,587	6,397	6,500	6,277	5,532	5,315	5,238	4,770	4,578	4,777	4,831	4,694	4,563	4,664	4,329	4,806	4,606	4,503	4,374	4,094	3,727	3,382	3,572	3,169	4,431	4,298	4,244	4,333	4,555	4,526	4,566	4,341	4,232	4,276	3,841	3,896	3,840	3,724	3,882	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General Administrative	-	2,734	2,654	3,126	2,978	3,325	2,571	2,560	2,182	2,364	2,664	2,344	2,206	2,353	2,535	2,327	2,912	2,830	2,616	2,999	2,825	2,836	2,808	2,653	2,123	2,597	2,327	1,856	2,373	1,891	2,025	1,651	1,898	1,891	1,783	1,457	1,614	1,407	1,443	1,191	1,859	1,223	1,380	1,142	1,235	1,188	1,115	1,037	1,077	1,009	964	911	974	1,079	1,064	1,183	1,079	1,095	1,166	1,162	5,033	5,300	5,550	5,670	5,798	5,450	5,430	5,130	4,956	4,820	5,030	4,510	4,489	4,320	4,440	4,220	4,416	4,080	4,037	3,900	4,136	3,910	3,930	3,690	3,590	3,720	3,860	3,740	3,938	3,870	4,160	4,130	4,401	4,150	4,000	3,910	4,117	3,380	3,600	3,690	3,400	3,500	3,500	3,510	3,200	3,380	3,250	3,140	3,000	3,020	3,130	3,350	3,000	3,250	3,440	3,440	3,400	3,100	2,500	2,600	600	3,000	2,900	3,300	3,100	2,700	3,000	3,100	2,800	2,700	2,700	2,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax Provision	-	949	-390	179	367	102	220	60	308	-174	699	-227	516	-32	529	-118	-571	-247	29	400	466	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	10,831	10,161	10,908	10,924	11,465	11,136	10,147	9,965	9,978	10,089	9,264	10,153	9,834	9,318	9,583	10,192	11,890	11,850	10,814	11,771	11,652	11,546	11,234	10,845	10,512	10,162	9,317	8,599	8,919	7,807	8,557	7,926	8,337	8,293	8,012	7,582	7,808	7,577	7,425	6,936	7,408	6,180	6,036	5,827	5,454	6,745	6,621	6,484	6,737	6,826	6,678	6,944	6,598	6,694	6,476	6,243	6,229	6,098	6,065	6,272	6,239	6,558	6,752	6,893	6,970	6,634	6,568	6,225	6,166	5,799	5,979	5,564	5,601	5,304	5,426	5,173	5,470	5,145	5,003	4,859	5,090	4,868	4,839	4,562	4,727	4,892	4,814	4,748	4,847	4,866	5,085	5,036	4,379	5,191	5,443	5,368	5,294	4,500	4,700	5,000	4,300	4,500	4,500	4,600	4,000	4,400	4,300	4,100	3,900	3,800	4,000	4,200	3,500	4,100	4,400	4,300	4,200	4,000	3,400	3,500	3,100	3,200	3,200	3,600	3,300	2,900	3,300	3,400	3,200	2,900	2,900	2,800	-25,000	-	-	-	-21,000	-	-	-	-17,800	-	-	-	-14,000	-	-	-	-11,200	-	-	-	-9,600	-
Total Other Income Expense Net	-563	-917	-809	621	843	-955	457	-279	-74	-760	4,437	-369	204	-437	328	-349	-274	-238	-183	-368	-92	-538	-512	-270	-210	-12	16	-48	396	-60	40	-52	387	333	21	234	-214	-46	83	-121	-58	-2	-25	-36	16	47	-89	-14	-63	-69	297	150	-107	24	-1	107	134	75	15	104	-49	-237	61	176	-293	170	214	249	195	5,600	190	150	-306	17	92	107	-414	75	24	96	-132	1	-14	3	-416	60	108	86	-196	138	-2	87	-234	-32	92	47	76	200	200	200	0	300	200	300	200	300	100	200	100	200	200	500	-200	100	100	300	100	300	200	200	100	200	-100	200	100	0	300	200	200	200	200	11,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenue	39,594	37,549	35,524	35,419	39,853	39,405	32,259	31,010	29,700	28,857	29,845	29,078	29,438	28,017	27,658	30,919	30,479	33,318	33,468	36,181	37,167	34,196	33,807	31,487	32,699	28,760	27,483	24,458	25,657	23,342	25,339	24,110	23,761	24,753	23,938	22,206	22,070	23,137	22,366	20,774	17,734	18,179	17,194	15,485	16,186	20,562	19,572	18,425	20,429	19,569	20,336	18,860	17,857	18,329	17,753	17,077	16,281	16,658	16,416	14,677	15,631	17,681	19,784	18,688	18,131	19,139	18,694	16,407	17,568	16,043	16,267	15,642	16,004	14,455	14,648	14,193	14,496	13,246	13,990	14,242	14,157	14,386	14,023	13,214	12,923	11,747	12,922	11,377	12,425	12,399	12,132	12,436	14,363	11,731	13,219	12,374	13,069	11,000	11,100	10,400	10,500	10,500	10,500	10,100	10,000	11,300	10,700	11,700	11,400	11,100	11,200	10,500	11,300	10,800	10,800	11,000	11,300	11,200	9,100	6,600	7,900	7,900	7,700	8,800	7,700	7,500	8,300	7,900	8,200	7,500	7,200	6,900	9,100	6,800	7,000	6,100	6,700	5,700	6,300	5,100	5,800	5,100	5,600	4,900	4,600	4,200	4,100	3,400	3,400	2,800	3,200	2,900	2,500	2,300

Latest Income Statement (annual, 2024-01-31)

Gross Profit (+$)
totalRevenue	148,086
Cost of Revenue	-96,465
Gross Profit	51,621	51,621

Operating Income (+$)
Gross Profit	51,621
Operating Expense	-42,825
Operating Income	8,796	8,796

Operating Expense (+$)
Research Development	6,906
Selling General Administrative	-
Selling And Marketing Expenses	-
Operating Expense	42,825	6,906

Net Interest Income (+$)
Interest Income	-
Interest Expense	--
Other Finance Cost	-0
Net Interest Income	-

Pretax Income (+$)
Operating Income	8,796
Net Interest Income	-
Other Non-Operating Income Expenses	-
Income Before Tax (EBT)	6,073	11,519 EBIT - interestExpense = 8,796 6,073 4,694
Interest Expense	-
Earnings Before Interest and Taxes (EBIT)	8,796	6,073
Earnings Before Interest and Taxes (EBITDA)	13,062

After tax Income (+$)
Income Before Tax	6,073
Tax Provision	--
Net Income From Continuing Ops	-	6,073
Net Income	4,694
Net Income Applicable To Common Shares	-

Non-recurring Events
Discontinued Operations	-
Extraordinary Items	-
Effect of Accounting Charges	-
Other Items	-
Non Recurring	-
Other Operating Expenses	139,290
Total Other Income/Expenses Net	-2,723	0

Technical Analysis of AstroNova Inc
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of AstroNova Inc. The general trend of AstroNova Inc is BULLISH with 28.6% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine AstroNova Inc's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitions	Bullish trend (28.6%)		Bearish trend (-28.6%)
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.

Score

Let's take a look at the Support & Resistance of AstroNova Inc.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 17.99 < 18.00 < 18.00.

The bearish price targets are: 16.05 > 16.04 > 15.75.

Tweet this

AstroNova Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

Moving averages are lagging trend indicators.
There are many types of moving averages.
Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of AstroNova Inc. The current mas is .

The long score for the Moving Averages is 9/14.
The longshort score for the Moving Averages is 4/(-14 +14).

MA 20 trending down: The MA 20 is trending down. -1
Close < MA 20: The price is below the MA 20. -1
MA 20 > MA 50: The MA 20 is higher than the MA 50. +1
MA 20 > MA 100: The MA 20 is higher than the MA 100. +1
MA 20 > MA 200: The MA 20 is higher than the MA 200. +1
MA 50 trending down: The MA 50 is trending down. -1
Close < MA 50: The price is below the MA 50. -1
MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
MA 100 trending up: The MA 100 is trending up. +1
Close < MA 100: The price is below the MA 100. -1
MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
MA 200 trending up: The MA 200 is trending up. +1
Close > MA 200: The price is above the MA 200. +1

Directionalities and relatives.

Moving Average	Amount of candles	vs. MA 50	vs. MA 100	vs. MA 200
MA 20	20
MA 50	50	-
MA 100	100	-	-
MA 200	200	-	-	-

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

Simple moving average (SMA);
Exponential moving average (EMA);
Smoothed moving average (SMMA);
Linear weighted moving average (LWMA).

The moving average looks at a certain period of time and it calculates the price average. The various types of averages are using various formulas. Don’t worry, you don’t have to memorize any formula. All moving averages are calculated automatically by basically every charting software you use. But it’s good to know how moving averages are actually calculated.

Simple moving average

SMA is calculated by summing up the price closures of the selected period. The price is then divided by the selected period. For example, when using the 21 day moving average you sum up all the closing prices for each day and divide that by 21. The result is a line on the chart representing the average. Because it’s an average in the selected timeframe, the trend is always lagging. An moving average looks like this on the chart:

Source: Tradingview.com

In this case, the blue line represents a 21 day moving average. Because the average is based on results from the past, the indicator will always lag behind. For example, when price would suddenly go up, the moving average won't immediately follow.

All other moving averages discussed below look the same on the chart. The only difference is that the line will move in different directions based on the maths behind the used indicators and the amount of days used to determine the average.

Exponential moving average

The EMA gives more weight to the latest closing prices by giving them more value in the equation. EMA is calculated by adding a certain percentage to the latest closing prices:

EMA = (CLOSE (i) * P) + (EMA (i - 1) * (1 - P))

Where:

CLOSE (i) = current period close price.
EMA (i - 1) = value of the Moving Average of a preceding period.
P = the percentage of using the price value.

Smoothed moving average

A smoothed moving average is an exponential moving average with a long lookback period. Older prices are reduced in weight but are never left out in the calculation. Unlike SMA and EMA where prices are removed when they are beyond the selected period. SMMA is a combination of the SMA and EMA. The main advantage is that it smooths out fluctuations in price.

Linear weighted moving average

The LWMA gives the latest price the highest weight and then lineary scales down with each price before that. The result is that the LWMA reacts quicker to changes in price than the SMA or EMA. The formula:

LWMA = ((Pn∗W1)+(Pn−1∗W2)+(Pn−2∗W3)...) / ∑W

Where:

P = Price for the period.
n = The most recent period, n-1 is the prior period, and n-2 is two periods prior.
W = The assigned weight to each period, with the highest weight going first and then descending linearly based on the number of periods being used.

Moving averages are widely used by many traders. Which moving average you need depends on your trading strategy. Common practise is using a combination of multiple periods. For example, the EMA21, EMA50, EMA100 and EMA200. How does that look on a chart:

Source: Tradingview.com

The lowest (purple) line on the chart represents the EMA200 then following up the EMA100, EMA50 and EMA21.

You can use moving averages to determine a trend. The 200 moving average is mostly used as a baseline for determining the current trend:

When the 200 moving average is moving up it is considered a bullish trend.
When the 200 moving average is down it is considered a bearish trend.
When moving averages are flatlined, there is no clear trend so you should look for market structure, consolidation or trend reversals. Depending on how you want to trade.

This is not set in stone. Most trading strategies use multiple moving averages each with different settings. While one strategy might use the EMA20, the other uses the SMA21. There can be hundreds of different variations. Moving averages can also be used as support and resistance. More often than not, prices will bounce on moving averages.

AstroNova Inc Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

MACD is a lagging momentum indicator.
Uses two moving averages.
Can show buy or sell signals based on momentum.
Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of AstroNova Inc. The current macd is -0.02818691.

The long score for the Moving Average Convergence/Divergence (MACD) is 0/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -4/(-4 +4).

MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the AstroNova Inc price going down in the near term. -2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for AstroNova Inc. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the AstroNova Inc price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
Trending down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1

AstroNova Inc Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.

Score

Let's take a look at the Directional Movement Index (DMI) of AstroNova Inc. The current adx is 36.09.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -4/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell AstroNova Inc shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX > 25 && ADX trending up: The ADX is above 25 and indicates a strong bearish trend. The ADX is trending up, so the bearish trend is strengthening.

AstroNova Inc Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

Parabolic SAR (stop and reverse) is a lagging trend indicator.
Shows the current trend.
Shows potential entry signals.
Shows potential exit signals.
Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of AstroNova Inc. The current sar is 16.23.

The long score for the Parabolic SAR is 1/1.
The longshort score for the Parabolic SAR is 1/(-1 +1).

Close > SAR: The price is above the SAR. It's generally considered a bullish signal. +1

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

Leading momentum indicator, meaning the signals are instant.
Ranges between 0 and 100.
Above 70 is considered overbought.
Below 30 is considered oversold.
Above or below 50 can also be used to determine price trend or support and resistance.
RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of AstroNova Inc. The current rsi is 33.85. The current phase is Correction in bull market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

Correction in bull market: Moderate price decline, potential pause in the uptrend. Reassess the market, wait for signs of stabilization.
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

The RSI measures the magnitude of recent price changes to determine if the asset is overbought or oversold.

Overbought (RSI above 70) means that the trading price is above its intrinsic value. This might indicate a sell or short signal.
Oversold (RSI below 30) means that the trading price is below its intrinsic value. This might indicate a buy or long signal.
RSI levels above or below 50 can also be used to determine a trend.
RSI divergence looks at a deviation between RSI and price movement.
Can be used in many different ways.

Original usage

Keep in mind that almost every indicator can be used in different ways. Even beyond the orginal settings. The relative strength index was developed by J. Welles Wilder. Wilder recommended a smoothing period of 14 days. That means a 14 day moving average (read more about this setting below). Another quote from the wikipedia page:

Wilders also considers the RSI 50 line as both support and resistance. I recommend to always read the original settings first before using an indicator. Many traders and websites are using their own version of the indicator which might be confusing.

How you can use RSI (Divergence)

First and foremost, there is no real right or wrong usage of the RSI indicator. You can use it in any way you want. Wilder recommends using a 14 day average but you can make it 50 or 100 if you like. Just keep in mind that using an indicator is just part of a larger trading plan. In other words, it’s not recommended to do any trading or investing based on a single indicator like the RSI.

The RSI is measured on a scale between 0 and 100. From 30 till 0 is considered oversold. and from 70 -100 is overbought. The RSI is a leading indicator, meaning the signals are instant.

I like to use the RSI as a trend\momentum indicator and not as an overbought or oversold indicator. I use the middle (50) as the baseline. When prices go above RSI 50 the trend is bullish and can indicate long positions. When below 50 it is considered bearish and can indicate short positions. Other traders use the 70 and 30 levels as overbought/oversold depending on the used strategy. The RSI indicator looks like this:

Source: Tradingview.com

The general concensus is that an RSI above 70 indicates that the security is overbought. In other words, the price this security is trading for is to high and should come down. So if RSI hits 70 or above this might indicate a sell signal or taking a short position (expecting the price will go down). Although RSI above 70 indicates the security is trading above it's fair value, that does not mean the price will go down.

Use tradingview to add indicators

I highly recommend using tradingview to add indicators to a chart. It has all the indicators you can think off and can add them for free (up to three indicators) to any chart you want. You can see that the levels 30 and 70 are marked with a dotted line. If you want you can remove these lines or give it another colour using Tradingview. You can also adjust the moving average used. You can also find RSI indicators made by the community that include other settings like RSI divergences.

Tradingview

Use Tradingview to (back)test your strategies and add hundreds of indicators created by the community.

View tool on Tradingview.com

RSI divergence

RSI is not only used to determine momentum but can also spot reversals or continuations of the trend. A reversal means that the trend is going in the opposite direction. From bullish to bearish or from bearish to bullish. These reversals can be spotted by looking at the price and the direction of the RSI. When the price is going up but the RSI is going down that means there is a divergence. This is also the case when RSI goes up but price is going down.

There are four types of divergences:

Regular bullish divergence
Regular bearish divergence
Hidden bullish divergence
Hidden bearish divergence

Regular bullish divergence

With a regular bullish divergence, the price is making lower highs but the oscillator (in this case the RSI) is making higher lows. A regular bullish divergence might indicate the end of the current trend. You’ll see regular bullish divergences mostly at the end of a downtrend. But that does not mean that every regular bullish divergence is a trend reversal.

Price is making lower highs
RSI is making higher lows
Indicating bullish reversal (price might go up)

Source: Tradingview.com

Regular bearish divergence

With a regular bearish divergence the price is making higher highs but the oscillator (in this case the RSI) is making lower highs. This might indicate the end of an uptrend.

Price is making higher highs
RSI is making lower highs
Indicating bearish reversal

Source: Tradingview.com

Hidden bullish divergence

With a hidden bullish divergence, the price is making a higher low while the RSI is making a lower low. This might indicate bullish trend continuation.

Price is making higher lows
RSI is making lower lows
Indicating bullish continuation

Source: Tradingview.com

As you have noticed, you can have multiple divergences in a row.

Hidden bearish divergence

With a hidden bearish divergence, price is making lower highs but RSI is making higher highs. This might indicate bearish trend continuation.

Price is making lower highs
RSI making higher highs
Indicating bearish continuation

Source: Tradingview.com

You can find many cheatsheets of RSI divergences online. Search for "RSI divergence overview" and you'll find a lot of examples. You can print these to learn the various types of divergences.

AstroNova Inc Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

Leading momentum indicator, meaning the signals are instant.
Used to determine overbought and oversold areas much like the RSI.
Ranges between 0 and 100.
Above 80 is considered overbought.
Below 20 is considered oversold.
Consists of two lines named K and D.
K compares the highest high and lowest low on the selected price range.
The D line is a moving average of the K line.
Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of AstroNova Inc. The current phase is Correction in bull market.

The long score for the Stochastic Oscillator is 0/6.
The longshort score for the Stochastic Oscillator is -4/(-6 +6).

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the AstroNova Inc price going down in the near term. -2
Trending down: The STOCH %K is trending down. -1

AstroNova Inc Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

Lagging or leading Momentum indicator
When the CCI is above zero, the price is above the historical average
When the CCI is below zero, the price is below the historical average
Used for spotting trends
- If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
- If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of AstroNova Inc. The current cci is -203.41191907.

The long score for the Commodity Channel Index (CCI) is 0/1.
The longshort score for the Commodity Channel Index (CCI) is -1/(-1 +1).

CCI < -100: The CCI is below -100, it indicates that the price is significantly below its average, suggesting a potential oversold condition. -1

AstroNova Inc Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

Lagging momentum indicator
Ranges between +100 and -100
Considered overbought above +50
Considered oversold below -50
It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of AstroNova Inc. The current cmo is -50.500762.

The long score for the Chande Momentum Oscillator (CMO) is 0/1.
The longshort score for the Chande Momentum Oscillator (CMO) is -1/(-1 +1).

CMO < 0: The CMO is below 0, the momentum of the price is negative, indicating a potential downtrend in the price. -1

AstroNova Inc Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

Shows the current price relative to the highest high over the last 14 days.

Lagging momentum indicator
Ranging between 0 and -100
Above -20 is considered overbought
Below -80 is considered oversold
Is prone to give false signals

Score

Let's take a look at the Williams %R of AstroNova Inc. The current willr is -62.7071119.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is 0/(-1 +1).

WILLR between -80 and -20: The Williams %R is between -80 and -20. This indicates that AstroNova Inc is trading in a neutral price range, neither oversold nor overbought, suggesting a balanced market condition without any extreme price signals.

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

Lagging volatility indicator
Uses 3 bands: one upper, one lower and one in the middle
Works best when the middle band reflects an intermediate trend (MA20).
When the price is moving closer to the upper band, the market might be overbought
When the price is moving closer to the lower band, the market might be oversold

Score

Let's take a look at the Bollinger Bands of AstroNova Inc.

AstroNova Inc Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

Leading volatility indicator
Can be used to determine stop-loss positions
Calculated by:
- Current high minus the current low
- Current high minus the previous close
- Current low minus the previous close
The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of AstroNova Inc. The current atr is 0.52612531.

AstroNova Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

Leading momentum indicator
Calculation:
- If the closing price is above the previous closing price: OBV = previous OBV + current volume
- If the closing price is below the previous closing price: OBV = previous OBV - current volume
- If the closing price is the same as the previous closing price than the OBV is the same.
Can be used to confirm price trends
Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of AstroNova Inc. The current obv is 414,492.

AstroNova Inc Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

Lagging momentum indicator
Looks like RSI but uses volume as an extra metric (RSI only considers price)
Above 80 is considered overbought
Below 20 is considered oversold
Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of AstroNova Inc. The current mfi is 23.98.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -1/(-2 +2).

MFI < 50: -1

AstroNova Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for AstroNova Inc.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

Date	Indicator	Signal
2023-11-21	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-11-28	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2023-11-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-11-30	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2023-12-01	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-04	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-05	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2023-12-06	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2023-12-07	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2023-12-08	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-13	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-14	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-18	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-22	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-27	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-28	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-29	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2024-01-02	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-01-03	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2024-01-04	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-01-10	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-16	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
2024-01-17	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-18	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-01-22	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2024-01-23	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-24	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-26	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-29	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-30	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-08	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-02-09	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-02-13	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-02-14	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-20	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-02-23	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-26	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-02-27	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-28	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-01	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-04	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-03-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-06	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-07	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-11	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-03-12	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-13	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-14	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-19	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-03-20	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-25	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-28	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-01	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-04-02	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-04-04	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-08	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-04-09	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-10	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-04-11	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-04-12	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-04-15	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).

6.3. Candlestick Patterns

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of AstroNova Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	33.845
Ma 20	Greater than	Ma 50	17.651
Ma 50	Greater than	Ma 100	17.493
Ma 100	Greater than	Ma 200	16.778
Open	Greater than	Close	17.260
Total			4/5 (80.0%)

Create your own Symbol Scanner

Get notifications about AstroNova Inc

I send you an email if I find something interesting about AstroNova Inc.

AstroNova Inc Buy, Hold or Sell?

Let's analyse AstroNova Inc together

Get notifications about AstroNova Inc

Quick analysis of AstroNova Inc (30 sec.)

What can you expect buying and holding a share of AstroNova Inc? (30 sec.)

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of AstroNova Inc (5 min.)

$16.77

$11.61

$-6.06 - $3.04

$5.55 - $14.65

2. Growth of AstroNova Inc (5 min.)

Is AstroNova Inc growing?

How much money is AstroNova Inc making?

How much money comes from the company's main activities?

3. Financial Health of AstroNova Inc (5 min.)

4. Comparing to competitors in the Computer Hardware industry (5 min.)

Industry Rankings (Computer Hardware)

What can you expect buying and holding a share of AstroNova Inc? (5 min.)

What can you expect buying and holding a share of AstroNova Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of AstroNova Inc

About AstroNova Inc

Financial Health

Valuation

1.1. Profitability of AstroNova Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Computer Hardware)

1.1.2. Return on Assets

Trends

Compared to industry (Computer Hardware)

1.1.3. Return on Equity

Trends

Compared to industry (Computer Hardware)

1.2. Operating Efficiency of AstroNova Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Computer Hardware)

1.2.2. Operating Ratio

Trends

Compared to industry (Computer Hardware)

1.3. Liquidity of AstroNova Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Computer Hardware)

1.3.2. Quick Ratio

Trends

Compared to industry (Computer Hardware)

1.4. Solvency of AstroNova Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Computer Hardware)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Computer Hardware)

2. Market Valuation of AstroNova Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Computer Hardware)

AstroNova Inc
Buy, Hold or Sell?