| Simulations Plus, Inc. (SLP) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | | | | | | | | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 | 2014-Feb-28 |
| Fiscal Period | | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | | | | | | | | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 |
| Total Revenue | | 18,421,000$ | 17,460,000$ | 20,363,000$ | 22,432,000$ | 18,924,000$ | 18,664,000$ | 18,544,000$ | 18,305,000$ | 14,500,000$ | 15,629,000$ | 16,234,000$ | 15,750,000$ | 11,964,000$ | 11,734,000$ | 14,959,000$ | 14,796,000$ | 12,417,000$ | 9,841,000$ | 12,777,000$ | | | 9,539,998$ | 12,298,036$ | 10,349,863$ | 9,401,103$ | 8,026,000$ | 9,937,000$ | 8,472,000$ | 7,535,903$ | 6,688,000$ | 8,553,000$ | 7,357,000$ | 7,069,000$ | 6,266,000$ | 6,749,000$ | 5,705,000$ | 5,418,000$ | 3,958,000$ | 6,012,000$ | 5,164,000$ | 4,839,000$ | 3,711,784$ | 5,942,082$ | 4,574,191$ | 4,086,192$ | 1,997,880$ | 3,741,000$ | 3,081,492$ |
| QoQ% | | 5.50% | (14.26%) | (9.22%) | 18.54% | 1.39% | .65% | 1.31% | 26.24% | (7.22%) | (3.73%) | 3.07% | 31.65% | 1.96% | (21.56%) | 1.10% | 19.16% | 26.18% | (22.98%) | | | | (22.43%) | 18.82% | 10.09% | 17.13% | (19.23%) | 17.29% | 12.42% | 12.68% | (21.81%) | 16.26% | 4.07% | 12.82% | (7.16%) | 18.30% | 5.30% | 36.89% | (34.17%) | 16.42% | 6.72% | 30.37% | (37.53%) | 29.91% | 11.94% | 104.53% | (46.60%) | 21.40% | 16.68% |
| YoY% | | (2.66%) | (6.45%) | 9.81% | 22.55% | 30.51% | 19.42% | 14.23% | 16.22% | 21.20% | 33.19% | 8.52% | 6.45% | (3.65%) | 19.24% | 17.08% | | | 3.16% | 3.90% | | | 18.86% | 23.76% | 22.17% | 24.75% | 20.01% | 16.18% | 15.16% | 6.61% | 6.74% | 26.73% | 28.96% | 30.47% | 58.31% | 12.26% | 10.48% | 11.97% | 6.63% | 1.18% | 12.89% | 18.42% | 85.79% | 58.84% | 48.44% | 54.72% | 27.42% | 20.87% | (1.18%) |
| Cost Of Revenue | | 7,530,000$ | 7,616,000$ | 7,331,000$ | 9,305,000$ | 8,706,000$ | 11,839,000$ | 5,287,000$ | 5,084,000$ | 4,652,000$ | 3,378,000$ | 2,961,000$ | 2,620,000$ | 2,671,000$ | 2,677,000$ | 2,559,000$ | 2,830,000$ | 2,756,000$ | 2,785,000$ | 2,471,000$ | | | 2,674,298$ | 2,665,406$ | 2,666,388$ | 2,642,908$ | 2,290,814$ | 2,324,188$ | 2,207,831$ | 2,200,371$ | 2,120,166$ | 2,022,972$ | 2,115,483$ | 1,735,608$ | 1,973,101$ | 1,444,764$ | 1,553,952$ | 1,335,982$ | 1,059,610$ | 1,194,815$ | 1,263,741$ | 1,083,347$ | 1,084,200$ | 1,132,695$ | 1,130,907$ | 997,734$ | 460,909$ | 228,033$ | 492,199$ |
| Gross Profit | | 10,891,000$ | 9,844,000$ | 13,032,000$ | 13,127,000$ | 10,218,000$ | 6,825,000$ | 13,257,000$ | 13,221,000$ | 9,848,000$ | 12,251,000$ | 13,273,000$ | 13,130,000$ | 9,293,000$ | 9,057,000$ | 12,400,000$ | 11,966,000$ | 9,661,000$ | 7,056,000$ | 10,306,000$ | | | 6,865,699$ | 9,632,630$ | 7,683,475$ | 6,758,195$ | 5,735,000$ | 7,612,733$ | 6,263,889$ | 5,335,532$ | 4,568,000$ | 6,530,000$ | 5,241,000$ | 5,333,000$ | 4,293,000$ | 5,304,000$ | 4,151,000$ | 4,082,000$ | 2,898,000$ | 4,817,000$ | 3,900,000$ | 3,755,000$ | 2,627,584$ | 4,809,387$ | 3,443,284$ | 3,088,458$ | 1,536,971$ | 3,512,967$ | 2,589,293$ |
| Gross Margin | | 59.12% | 56.38% | 64.00% | 58.52% | 54.00% | 36.57% | 71.49% | 72.23% | 67.92% | 78.39% | 81.76% | 83.37% | 77.68% | 77.19% | 82.89% | 80.87% | 77.81% | 71.70% | 80.66% | | | 71.97% | 78.33% | 74.24% | 71.89% | 71.46% | 76.61% | 73.94% | 70.80% | 68.30% | 76.35% | 71.24% | 75.44% | 68.51% | 78.59% | 72.76% | 75.34% | 73.22% | 80.12% | 75.52% | 77.60% | 70.79% | 80.94% | 75.28% | 75.58% | 76.93% | 93.90% | 84.03% |
| Operating Expenses | | 10,178,000$ | 9,185,000$ | 87,258,000$ | 10,415,000$ | 10,092,000$ | 7,976,000$ | 11,377,000$ | 8,779,000$ | 8,888,000$ | 12,535,000$ | 9,176,000$ | 9,096,000$ | 8,415,000$ | 8,363,000$ | 7,454,000$ | 6,486,000$ | 5,870,000$ | 6,882,000$ | 5,764,000$ | | | 4,661,803$ | 5,775,851$ | 4,857,630$ | 4,039,713$ | 3,785,293$ | 3,730,700$ | 3,533,725$ | 3,248,787$ | 2,668,601$ | 3,112,524$ | 2,824,050$ | 2,769,331$ | 2,846,631$ | 2,208,670$ | 2,356,672$ | 2,153,854$ | 1,897,651$ | 2,029,134$ | 2,184,233$ | 2,027,740$ | 1,849,299$ | 1,955,602$ | 1,968,203$ | 2,339,081$ | 1,262,681$ | 1,438,997$ | 1,457,554$ |
| Operating Income | | 713,000$ | 659,000$ | (74,226,000$) | 2,712,000$ | 126,000$ | (1,151,000$) | 1,880,000$ | 4,442,000$ | 960,000$ | (284,000$) | 4,097,000$ | 4,034,000$ | 878,000$ | 694,000$ | 4,946,000$ | 5,480,000$ | 3,791,000$ | 174,000$ | 4,542,000$ | | | 2,203,896$ | 3,856,779$ | 2,825,845$ | 2,718,482$ | 1,949,788$ | 3,882,033$ | 2,730,164$ | 2,086,745$ | 1,899,192$ | 3,417,572$ | 2,417,181$ | 2,563,843$ | 1,446,137$ | 3,095,084$ | 1,794,966$ | 1,928,097$ | 1,000,279$ | 2,788,244$ | 1,715,752$ | 1,727,533$ | 778,285$ | 2,853,785$ | 1,475,081$ | 749,377$ | 274,290$ | 2,073,970$ | 1,131,739$ |
| Operating Margin | | 3.87% | 3.77% | (364.51%) | 12.09% | .67% | (6.17%) | 10.14% | 24.27% | 6.62% | (1.82%) | 25.24% | 25.61% | 7.34% | 5.91% | 33.06% | 37.04% | 30.53% | 1.77% | 35.55% | | | 23.10% | 31.36% | 27.30% | 28.92% | 24.29% | 39.07% | 32.23% | 27.69% | 28.40% | 39.96% | 32.86% | 36.27% | 23.08% | 45.86% | 31.46% | 35.59% | 25.27% | 46.38% | 33.23% | 35.70% | 20.97% | 48.03% | 32.25% | 18.34% | 13.73% | 55.44% | 36.73% |
| Interest Income | | 267,000$ | 239,000$ | 170,000$ | 154,000$ | 159,000$ | 213,000$ | 1,522,000$ | 1,348,000$ | 1,292,000$ | | | | | | | | | | | | | | 4,465$ | 12,073$ | 11,274$ | 13,226$ | 11,050$ | 5,573$ | 3,672$ | 8,809$ | 7,825$ | 6,180$ | 4,310$ | 2,309$ | 4,663$ | 4,429$ | 4,455$ | 4,507$ | 4,553$ | 4,486$ | 4,467$ | 4,541$ | 4,391$ | 4,412$ | 4,592$ | 6,437$ | 8,017$ | 7,957$ |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 32,702$ | 38,188$ | 38,188$ | 38,188$ | 38,188$ | 38,188$ | 38,470$ | 38,188$ | 0$ | 0$ | 0$ | | | | | | | | | | | |
| Income Before Tax | | 970,000$ | 889,000$ | (74,044,000$) | 3,508,000$ | 270,000$ | 863,000$ | 3,890,000$ | 5,252,000$ | 2,406,000$ | 69,000$ | 4,940,000$ | 5,068,000$ | 1,618,000$ | 892,000$ | 4,834,000$ | 5,533,000$ | 3,856,000$ | 175,000$ | 5,195,000$ | | | 2,037,799$ | 3,779,642$ | 2,836,093$ | 2,733,467$ | 1,986,784$ | 3,852,440$ | 2,695,633$ | 2,021,618$ | 1,840,699$ | 3,396,650$ | 2,384,588$ | 2,517,004$ | 1,402,999$ | 3,084,834$ | 1,784,954$ | 1,967,480$ | 1,026,848$ | 2,800,530$ | 1,691,908$ | 1,717,105$ | 679,399$ | 2,822,544$ | 1,444,809$ | 746,179$ | 287,738$ | 2,089,327$ | 1,144,124$ |
| Tax Expenses | | 294,000$ | 1,570,000$ | (6,727,000$) | 434,000$ | 64,000$ | 20,000$ | 753,000$ | 1,223,000$ | 461,000$ | (898,000$) | 1,365,000$ | 894,000$ | 373,000$ | 1,329,000$ | (651,000$) | 1,124,000$ | 830,000$ | (130,000$) | 704,000$ | | | (150,276$) | 844,073$ | 686,013$ | 675,190$ | (72,443$) | 963,734$ | 596,184$ | 485,671$ | 502,715$ | 990,613$ | (1,090,198$) | 800,999$ | 252,756$ | 1,004,805$ | 589,194$ | 605,915$ | 237,873$ | 891,191$ | 546,559$ | 610,632$ | 187,996$ | 970,122$ | 474,576$ | 217,275$ | 64,815$ | 781,778$ | 334,260$ |
| Net Income | | 676,000$ | (681,000$) | (67,317,000$) | 3,074,000$ | 206,000$ | 843,000$ | 3,137,000$ | 4,029,000$ | 1,945,000$ | 534,000$ | 4,008,000$ | 4,174,000$ | 1,245,000$ | 961,000$ | 4,834,000$ | 4,409,000$ | 3,026,000$ | 305,000$ | 4,491,000$ | | | 2,188,075$ | 2,935,569$ | 2,150,080$ | 2,058,277$ | 2,059,227$ | 2,888,706$ | 2,099,449$ | 1,535,947$ | 1,338,000$ | 2,406,000$ | 3,475,000$ | 1,716,000$ | 1,151,000$ | 2,080,000$ | 1,196,000$ | 1,362,000$ | 789,000$ | 1,909,000$ | 1,145,000$ | 1,106,000$ | 491,403$ | 1,852,422$ | 970,233$ | 528,904$ | 222,923$ | 2,089,327$ | 1,144,124$ |
| Profit Margin | | 3.67% | (3.90%) | (330.59%) | 13.70% | 1.09% | 4.52% | 16.92% | 22.01% | 13.41% | 3.42% | 24.69% | 26.50% | 10.41% | 8.19% | 32.32% | 29.80% | 24.37% | 3.10% | 35.15% | | | 22.94% | 23.87% | 20.77% | 21.89% | 25.66% | 29.07% | 24.78% | 20.38% | 20.01% | 28.13% | 47.23% | 24.28% | 18.37% | 30.82% | 20.96% | 25.14% | 19.93% | 31.75% | 22.17% | 22.86% | 13.24% | 31.18% | 21.21% | 12.94% | 11.16% | 55.85% | 37.13% |
| TTM | | (81.66%) | (81.74%) | (78.62%) | 9.24% | 11.04% | 14.22% | 14.40% | 16.26% | 17.16% | 16.72% | 18.66% | 20.61% | 21.42% | 24.54% | 24.18% | 24.55% | | | | | | 22.44% | 22.97% | 24.28% | 25.41% | 25.27% | 24.09% | 23.62% | 29.05% | 30.12% | 29.91% | 30.69% | 23.82% | 23.98% | 24.86% | 24.92% | 25.33% | 24.78% | 23.58% | 23.38% | 23.18% | 20.98% | 21.53% | 26.47% | 30.88% | 38.81% | 40.52% | 37.81% |
| Earnings to Minority | | | | | | | | | | | | | | | | 747,000$ | | | | 704,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | 781,778$ | 334,260$ |
| Earnings to Common Shareholders | | 676,000$ | (681,000$) | (67,317,000$) | 3,074,000$ | 206,000$ | 843,000$ | 3,137,000$ | 4,029,000$ | 1,945,000$ | 534,000$ | 4,008,000$ | 4,174,000$ | 1,245,000$ | 961,000$ | 4,087,000$ | 4,409,000$ | 3,026,000$ | 305,000$ | 3,787,000$ | | | 2,188,075$ | 2,935,569$ | 2,150,080$ | 2,058,277$ | 2,059,227$ | 2,888,706$ | 2,099,449$ | 1,535,947$ | 1,338,000$ | 2,406,000$ | 3,475,000$ | 1,716,000$ | 1,151,000$ | 2,080,000$ | 1,196,000$ | 1,362,000$ | 789,000$ | 1,909,000$ | 1,145,000$ | 1,106,000$ | 491,403$ | 1,852,422$ | 970,233$ | 528,904$ | 222,923$ | 1,307,549$ | 809,864$ |
| QoQ% | | 199.27% | 98.99% | (2,289.88%) | 1,392.23% | (75.56%) | (73.13%) | (22.14%) | 107.15% | 264.23% | (86.68%) | (3.98%) | 235.26% | 29.55% | (76.49%) | (7.30%) | 45.70% | 892.13% | (91.95%) | | | | (25.46%) | 36.53% | 4.46% | (.05%) | (28.72%) | 37.59% | 36.69% | 14.79% | (44.39%) | (30.76%) | 102.51% | 49.09% | (44.66%) | 73.91% | (12.19%) | 72.62% | (58.67%) | 66.73% | 3.53% | 125.07% | (73.47%) | 90.93% | 83.44% | 137.26% | (82.95%) | 61.45% | 18.20% |
| YoY% | | 228.16% | (180.78%) | (2,245.90%) | (23.70%) | (89.41%) | 57.87% | (21.73%) | (3.47%) | 56.23% | (44.43%) | (1.93%) | (5.33%) | (58.86%) | 215.08% | 7.92% | | | (86.06%) | 29.00% | | | 6.26% | 1.62% | 2.41% | 34.01% | 53.90% | 20.06% | (39.58%) | (10.49%) | 16.25% | 15.67% | 190.55% | 25.99% | 45.88% | 8.96% | 4.45% | 23.15% | 60.56% | 3.05% | 18.01% | 109.11% | 120.44% | 41.67% | 19.80% | (22.81%) | (8.94%) | 31.65% | (23.71%) |
| Earnings Per Share, Basic | | 0.03$ | (0.03$) | (3.37$) | 0.15$ | 0.01$ | 0.04$ | 0.16$ | 0.20$ | 0.10$ | 0.03$ | 0.20$ | 0.21$ | 0.06$ | 0.05$ | 0.20$ | 0.22$ | 0.15$ | | 0.19$ | | | 0.12$ | 0.17$ | 0.12$ | 0.12$ | 0.12$ | 0.16$ | 0.12$ | 0.09$ | 0.08$ | 0.14$ | 0.20$ | 0.10$ | 0.07$ | 0.12$ | 0.07$ | 0.08$ | 0.05$ | 0.11$ | 0.07$ | 0.07$ | 0.03$ | 0.11$ | 0.06$ | 0.03$ | 0.01$ | 0.08$ | 0.05$ |
| Earnings Per Share, Diluted | | 0.03$ | (0.03$) | (3.35$) | 0.15$ | 0.01$ | 0.04$ | 0.15$ | 0.20$ | 0.10$ | 0.03$ | 0.20$ | 0.20$ | 0.06$ | 0.05$ | 0.20$ | 0.21$ | 0.15$ | | 0.18$ | | | 0.11$ | 0.16$ | 0.12$ | 0.11$ | 0.11$ | 0.16$ | 0.12$ | 0.09$ | 0.08$ | 0.13$ | 0.19$ | 0.10$ | 0.07$ | 0.12$ | 0.07$ | 0.08$ | 0.05$ | 0.11$ | 0.07$ | 0.06$ | 0.03$ | 0.11$ | 0.06$ | 0.03$ | 0.01$ | 0.08$ | 0.05$ |
| Unlevered FCF Per Share, Basic | | 0.21$ | 0.27$ | 0.39$ | 0.28$ | (0.07$) | 0.08$ | 0.28$ | 0.29$ | 0.01$ | 0.14$ | 0.43$ | 0.27$ | 0.23$ | 0.39$ | | 0.12$ | 0.15$ | | | | | 0.26$ | 0.13$ | 0.07$ | 0.15$ | 0.23$ | 0.10$ | 0.17$ | 0.15$ | 0.20$ | 0.10$ | 0.08$ | 0.15$ | 0.12$ | 0.18$ | (0.02$) | 0.11$ | | | | | | | | | | 0.10$ | 0.02$ |
| Unlevered FCF Per Share, Diluted | | 0.21$ | 0.27$ | 0.39$ | 0.28$ | (0.07$) | 0.08$ | 0.27$ | 0.29$ | 0.01$ | 0.14$ | 0.42$ | 0.26$ | 0.22$ | 0.38$ | | 0.12$ | 0.15$ | | | | | 0.25$ | 0.12$ | 0.06$ | 0.14$ | 0.22$ | 0.10$ | 0.17$ | 0.15$ | 0.19$ | 0.09$ | 0.08$ | 0.15$ | 0.12$ | 0.17$ | (0.02$) | 0.11$ | | | | | | | | | | 0.10$ | 0.02$ |
| Average Shares, Basic | | 20,140,000 | 20,046,000 | 19,998,000 | 19,973,000 | 20,068,000 | 20,046,000 | 19,995,000 | 19,975,000 | 19,947,000 | 19,931,000 | 19,999,000 | 19,924,000 | 20,299,000 | 20,239,000 | 20,207,000 | 20,178,000 | 20,148,000 | | 20,105,000 | | | 18,293,249 | 17,735,354 | 17,638,406 | 17,608,991 | 17,550,742 | 17,519,849 | 17,476,603 | 17,421,838 | 17,389,996 | 17,339,937 | 17,302,763 | 17,282,132 | 17,256,860 | 17,241,891 | 17,233,017 | 17,226,192 | 17,113,892 | 17,028,634 | 17,005,649 | 16,966,089 | 16,917,250 | 16,862,128 | 16,848,983 | 16,830,319 | 16,343,686 | 16,193,976 | 16,107,327 |
| Average Shares, Diluted | | 20,220,000 | 19,748,000 | 20,113,000 | 20,277,000 | 20,266,000 | 20,177,000 | 20,433,000 | 20,315,000 | 20,279,000 | 20,151,000 | 20,355,000 | 20,529,000 | 20,825,000 | 20,737,000 | 20,768,000 | 20,745,000 | 20,746,000 | | 20,802,000 | | | 19,102,306 | 18,426,872 | 18,315,824 | 18,306,998 | 18,133,053 | 18,096,195 | 18,002,741 | 17,997,735 | 17,822,106 | 17,904,428 | 17,855,351 | 17,859,683 | 17,630,498 | 17,585,528 | 17,438,508 | 17,409,134 | 17,087,272 | 17,227,540 | 17,268,144 | 17,255,068 | 16,852,207 | 17,073,155 | 17,105,412 | 17,097,858 | 16,452,662 | 16,455,078 | 16,356,544 |
| EBIT | | 970,000$ | 889,000$ | (74,044,000$) | 3,508,000$ | 270,000$ | 863,000$ | 3,890,000$ | 5,252,000$ | 2,406,000$ | 69,000$ | 4,940,000$ | 5,068,000$ | 1,618,000$ | 892,000$ | 4,834,000$ | 5,533,000$ | 3,856,000$ | 175,000$ | 5,195,000$ | | | 2,037,799$ | 3,779,642$ | 2,836,093$ | 2,733,467$ | 1,986,784$ | 3,885,142$ | 2,733,821$ | 2,059,806$ | 1,878,887$ | 3,434,838$ | 2,422,776$ | 2,555,474$ | 1,441,187$ | 3,084,834$ | 1,784,954$ | 1,967,480$ | 1,026,848$ | 2,800,530$ | 1,691,908$ | 1,717,105$ | 679,399$ | 2,822,544$ | 1,444,809$ | 746,179$ | 287,738$ | 2,089,327$ | 1,144,124$ |
| EBITDA | | 2,316,000$ | 2,243,000$ | (71,726,000$) | 5,782,000$ | 2,535,000$ | 3,069,000$ | 5,153,000$ | 6,357,000$ | 3,497,000$ | 1,106,000$ | 5,885,000$ | 6,003,000$ | 2,541,000$ | 1,742,000$ | 4,834,000$ | 6,528,000$ | 4,701,000$ | 1,103,000$ | 5,195,000$ | | | 2,866,123$ | 4,567,642$ | 3,510,694$ | 3,404,467$ | 2,667,029$ | 4,562,379$ | 3,430,821$ | 2,754,806$ | 2,584,062$ | 4,122,838$ | 3,112,776$ | 3,193,978$ | 2,021,146$ | 3,598,926$ | 2,301,903$ | 2,483,480$ | 1,507,848$ | 3,279,530$ | 2,175,908$ | 2,203,105$ | 1,185,399$ | 3,326,544$ | 1,902,809$ | 1,204,179$ | 299,239$ | 2,101,184$ | 1,156,094$ |