AssetsNov '25Aug '25May '25Feb '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Cash and Cash Equivalents

1,684

2,804

1,369

1,659

1,531

1,613

Total Cash and Cash Equivalents

1,684

2,804

1,369

1,659

1,531

1,613

Accounts Receivable

6,765

5,878

5,886

4,903

5,782

5,503

Total Trade Receivables

6,765

5,878

5,886

4,903

5,782

5,503

Inventories

26,203

24,843

25,763

23,451

23,897

23,060

Other Current Assets

1,483

1,866

1,511

1,611

1,739

2,097

Total Current Assets

36,135

35,391

34,529

31,624

32,949

32,273

Net Property, Plant & Equipment

36,724

35,558

35,479

35,294

35,094

35,253

Net Intangible Assets

10,402

8,770

8,888

8,942

9,112

9,214

Goodwill

22,267

19,619

19,568

19,475

19,428

19,414

Other Long-Term Assets

752

711

693

684

681

692

Total Assets

106,274

100,049

99,157

96,119

97,264

96,846

LiabilitiesNov '25Aug '25May '25Feb '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Accounts Payable

13,247

13,086

14,696

11,937

13,506

13,206

Accrued Expenses

6,885

6,721

6,283

6,511

6,460

6,370

Short-Term Debt

3,200

—

38

316

1,344

2,527

Current Portion of Long-Term Debt

6,417

6,400

4,885

4,554

3,176

1,339

Current Portion of Leases

1,417

1,336

1,311

1,274

1,262

1,242

Unearned Revenue

2,543

2,605

2,779

2,610

2,595

2,754

Other Current Liabilities

714

698

1,597

1,460

749

685

Total Current Liabilities

34,367

30,846

31,589

28,661

29,092

28,123

Long-Term Debt

46,343

45,917

47,343

48,485

50,058

51,869

Leases

7,988

7,668

7,714

7,633

7,538

7,635

Other Long-Term Liabilities

5,460

4,953

4,556

4,700

4,790

4,799

Total Long-Term Liabilities

59,791

58,538

59,613

60,818

62,386

64,303

Total Liabilities

94,158

89,384

91,202

89,479

91,478

92,426

EquityNov '25Aug '25May '25Feb '25Oct '24Jul '24Apr '24Jan '24Oct '23Jul '23Apr '23Jan '23Oct '22Jul '22

Common Stock

90

90

90

90

90

90

Treasury Stock

-95,458

-95,971

-95,971

-95,971

-95,971

-95,971

Additional Paid-in Capital

14,562

14,438

14,159

14,117

13,835

13,731

Accumulated Other Comprehensive Income

-1,233

-835

-1,003

-1,134

-939

-787

Retained Earnings

94,255

92,943

90,680

89,538

88,771

87,357

Total Common Shareholders' Equity

12,216

10,665

7,955

6,640

5,786

4,420

Total Shareholders' Equity

12,116

10,665

7,955

6,640

5,786

4,420

Total Liabilities and Shareholders' Equity

106,274

100,049

99,157

96,119

97,264

96,846