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

Cash and Cash Equivalents

9,098

11,787

10,076

8,586

6,875

12,507

Short-Term Investments

2,134

2,386

2,578

2,407

2,805

3,755

Total Cash and Cash Equivalents

11,232

14,173

12,654

10,993

9,680

16,262

Accounts Receivable

43,857

40,651

39,625

36,469

36,179

32,385

Total Trade Receivables

43,857

40,651

39,625

36,469

36,179

32,385

Inventories

18,962

17,447

17,385

18,107

17,649

16,068

Other Current Assets

3,058

3,378

3,527

3,076

3,835

5,237

Total Current Assets

77,109

75,649

73,191

68,645

67,343

69,952

Net Property, Plant & Equipment

28,109

28,337

28,560

28,937

28,959

29,933

Net Intangible Assets

25,984

26,224

26,570

27,323

27,817

28,311

Goodwill

85,478

91,203

91,203

91,272

91,272

91,272

Long-Term Investments

31,553

29,858

28,906

28,934

28,939

25,028

Other Long-Term Assets

7,094

7,072

7,155

8,104

8,097

7,985

Total Assets

255,327

258,343

255,585

253,215

252,427

252,481

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

Accounts Payable

17,764

17,258

16,534

15,892

15,713

14,416

Accrued Expenses

23,415

23,101

22,369

20,810

20,174

21,163

Short-Term Debt

1,247

3,040

1,259

2,119

800

—

Current Portion of Long-Term Debt

4,081

6,160

4,411

3,624

4,910

3,731

Current Portion of Leases

1,909

1,906

1,909

1,751

1,912

1,911

Other Current Liabilities

44,279

42,697

42,479

40,413

41,118

40,165

Total Current Liabilities

92,695

94,162

88,961

84,609

84,627

81,386

Long-Term Debt

60,508

57,290

59,040

60,527

59,824

62,643

Leases

14,007

14,328

14,594

14,899

15,258

15,537

Other Long-Term Liabilities

15,007

15,012

15,880

17,450

17,612

17,804

Total Long-Term Liabilities

89,522

86,630

89,514

92,876

92,694

95,984

Total Liabilities

182,217

180,792

178,475

177,485

177,321

177,370

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

Common Stock

—

—

—

—

—

—

Treasury Stock

-36,776

-36,849

-36,735

-36,818

-36,813

-36,919

Additional Paid-in Capital

50,181

50,020

49,837

49,661

49,510

49,371

Accumulated Other Comprehensive Income

416

272

59

-120

209

-319

Retained Earnings

59,107

63,936

63,768

62,837

62,038

62,797

Total Common Shareholders' Equity

72,928

77,379

76,929

75,560

74,944

74,930

Minority Interests and Other

182

172

181

170

162

181

Total Shareholders' Equity

73,110

77,551

77,110

75,730

75,106

75,111

Total Liabilities and Shareholders' Equity

255,327

258,343

255,585

253,215

252,427

252,481