AssetsLTMDec '24Dec '23Jan '23Jan '22Jan '21Dec '19Dec '18Dec '17Jan '17Jan '16

Cash and Cash Equivalents

18,231

24,105

21,859

12,889

14,487

13,985

17,305

18,107

17,824

18,972

13,732

Short-Term Investments

331

417

1,068

9,392

17,121

11,200

1,982

1,580

472

22,935

24,644

Total Cash and Cash Equivalents

18,562

24,522

22,927

22,281

31,608

25,185

19,287

19,687

18,296

41,907

38,376

Accounts Receivable

17,611

14,842

14,873

14,039

15,283

13,576

14,481

14,098

13,490

11,699

10,734

Total Trade Receivables

17,611

14,842

14,873

14,039

15,283

13,576

14,481

14,098

13,490

11,699

10,734

Inventories

14,146

12,444

11,181

10,268

10,387

9,344

9,020

8,599

8,765

8,144

8,053

Other Current Assets

4,292

4,085

4,514

8,706

3,701

3,132

2,486

3,649

2,537

3,282

3,047

Total Current Assets

54,611

55,893

53,495

55,294

60,979

51,237

45,274

46,033

43,088

65,032

60,210

Net Property, Plant & Equipment

22,338

20,518

19,898

17,982

18,962

18,766

17,658

17,035

17,005

15,912

15,905

Net Intangible Assets

48,737

37,618

34,175

38,489

46,392

53,402

47,643

47,611

53,228

26,876

25,764

Goodwill

48,048

44,200

36,558

36,047

35,246

36,393

33,639

30,453

31,906

22,805

21,629

Long-Term Investments

—

—

—

—

—

—

—

—

—

—

—

Other Long-Term Assets

19,082

21,875

23,432

39,566

20,439

15,096

13,514

11,822

12,076

10,583

9,903

Total Assets

192,816

180,104

167,558

187,378

182,018

174,894

157,728

152,954

157,303

141,208

133,411

LiabilitiesLTMDec '24Dec '23Jan '23Jan '22Jan '21Dec '19Dec '18Dec '17Jan '17Jan '16

Accounts Payable

9,625

10,311

9,632

9,889

11,055

9,505

8,544

7,537

7,310

6,918

6,668

Accrued Expenses

32,929

30,255

30,206

27,347

15,681

28,965

23,952

20,079

17,467

13,714

13,325

Short-Term Debt

6,387

5,983

3,451

12,756

3,766

2,631

1,202

2,796

3,906

4,684

7,004

Other Current Liabilities

1,928

3,772

2,993

5,810

1,112

1,392

2,266

818

1,854

971

750

Total Current Liabilities

50,869

50,321

46,282

55,802

45,226

42,493

35,964

31,230

30,537

26,287

27,747

Long-Term Debt

39,408

30,651

25,881

26,886

29,985

32,635

26,494

27,684

30,675

22,442

12,857

Other Long-Term Liabilities

23,262

27,642

26,621

27,886

32,784

36,488

35,799

34,288

35,931

22,061

21,657

Total Long-Term Liabilities

62,670

58,293

52,502

54,772

62,769

69,123

62,293

61,972

66,606

44,503

34,514

Total Liabilities

113,539

108,614

98,784

110,574

107,995

111,616

98,257

93,202

97,143

70,790

62,261

EquityLTMDec '24Dec '23Jan '23Jan '22Jan '21Dec '19Dec '18Dec '17Jan '17Jan '16

Common Stock

3,120

3,120

3,120

3,120

3,120

3,120

3,120

3,120

3,120

3,120

3,120

Treasury Stock

-75,887

-75,680

-75,662

-41,694

-39,099

-38,490

-38,417

-34,362

-31,554

-28,352

-22,684

Accumulated Other Comprehensive Income

-15,237

-11,741

-12,527

-12,967

-13,058

-15,242

-15,891

-15,222

-13,199

-14,901

-13,165

Retained Earnings

167,281

155,791

153,843

128,345

123,060

113,890

110,659

106,216

101,793

110,551

103,879

Total Common Shareholders' Equity

79,277

71,490

68,774

76,804

74,023

63,278

59,471

59,752

60,160

70,418

71,150

Total Shareholders' Equity

79,277

71,490

68,774

76,804

74,023

63,278

59,471

59,752

60,160

70,418

71,150

Total Liabilities and Shareholders' Equity

192,816

180,104

167,558

187,378

182,018

174,894

157,728

152,954

157,303

141,208

133,411