AssetsSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Cash and Cash Equivalents

6,173

7,087

10,142

13,801

9,961

10,894

Short-Term Investments

16,811

15,880

13,532

12,481

509

1,727

Total Cash and Cash Equivalents

22,984

22,967

23,674

26,282

10,470

12,621

Accounts Receivable

12,346

12,451

12,235

10,994

12,250

12,815

Other Receivables

—

16

202

207

457

60

Total Trade Receivables

12,346

12,467

12,437

11,201

12,707

12,875

Inventories

82,425

87,853

89,077

87,550

83,341

85,661

Other Current Assets

4,377

4,014

2,474

2,965

2,918

3,282

Total Current Assets

122,132

127,301

127,662

127,998

109,436

114,439

Net Property, Plant & Equipment

12,078

11,658

11,459

11,412

11,236

10,976

Net Intangible Assets

1,495

1,542

1,904

1,957

2,011

2,067

Goodwill

7,281

7,280

8,091

8,084

8,112

8,108

Long-Term Investments

1,050

1,036

1,001

999

1,030

1,026

Other Long-Term Assets

5,987

6,303

6,377

5,913

5,870

6,104

Total Assets

150,023

155,120

156,494

156,363

137,695

142,720

LiabilitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Accounts Payable

11,732

11,238

11,034

11,364

12,267

11,864

Accrued Expenses

24,364

23,508

23,576

24,103

22,628

21,850

Short-Term Debt

8,742

8,719

7,930

1,278

4,474

4,765

Unearned Revenue

57,962

59,407

61,114

60,333

57,931

58,151

Other Current Liabilities

524

504

—

—

—

—

Total Current Liabilities

103,324

103,376

103,654

97,078

97,300

96,630

Long-Term Debt

44,611

44,604

45,688

52,586

53,176

53,162

Other Long-Term Liabilities

10,341

10,436

10,477

10,613

10,781

10,910

Total Long-Term Liabilities

54,952

55,040

56,165

63,199

63,957

64,072

Total Liabilities

158,276

158,416

159,819

160,277

161,257

160,702

EquitySep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Preferred Stock

6

6

6

6

—

—

Common Stock

5,061

5,061

5,061

5,061

5,061

5,061

Treasury Stock

-31,109

-31,603

-31,879

-32,386

-48,564

-48,841

Additional Paid-in Capital

19,218

19,238

19,008

18,964

10,925

10,727

Accumulated Other Comprehensive Income

-10,544

-10,539

-10,760

-10,915

-10,273

-10,392

Retained Earnings

9,118

14,542

15,239

15,362

19,299

25,469

Total Common Shareholders' Equity

-8,250

-3,295

-3,325

-3,908

-23,552

-17,976

Minority Interests and Other

-3

-1

—

-6

-10

-6

Total Shareholders' Equity

-8,253

-3,296

-3,325

-3,914

-23,562

-17,982

Total Liabilities and Shareholders' Equity

150,023

155,120

156,494

156,363

137,695

142,720