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

Cash and Cash Equivalents

2,654

1,673

3,812

3,210

4,002

4,441

Short-Term Investments

—

—

—

—

1,141

4,058

Total Cash and Cash Equivalents

2,654

1,673

3,812

3,210

5,143

8,499

Accounts Receivable

10,487

11,128

12,114

11,145

10,180

12,307

Total Trade Receivables

10,487

11,128

12,114

11,145

10,180

12,307

Inventories

9,829

10,106

10,488

9,568

9,886

9,800

Other Current Assets

1,660

821

726

524

740

741

Total Current Assets

24,630

23,728

27,140

24,447

25,949

31,347

Net Property, Plant & Equipment

38,357

36,204

36,192

36,328

35,734

35,873

Net Intangible Assets

2,749

—

—

1,774

—

—

Goodwill

9,331

8,244

8,244

8,244

8,244

8,244

Long-Term Investments

6,900

7,294

7,095

6,857

6,976

6,821

Other Long-Term Assets

1,273

3,014

2,962

1,208

2,930

2,944

Total Assets

83,240

78,484

81,633

78,858

79,833

85,229

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

Accounts Payable

12,486

13,345

14,748

13,906

12,763

14,865

Accrued Expenses

2,349

2,170

2,420

2,300

2,269

2,446

Current Portion of Long-Term Debt

1,612

1,819

4,065

3,049

4,167

4,903

Current Portion of Leases

441

446

410

417

485

463

Other Current Liabilities

1,840

1,475

1,082

1,155

1,384

1,323

Total Current Liabilities

18,728

19,255

22,725

20,827

21,068

24,000

Long-Term Debt

31,232

26,835

26,845

24,432

24,053

24,034

Leases

918

935

817

860

691

711

Other Long-Term Liabilities

8,473

8,195

8,181

8,233

8,309

8,396

Total Long-Term Liabilities

40,623

35,965

35,843

33,525

33,053

33,141

Total Liabilities

59,351

55,220

58,568

54,352

54,121

57,141

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

Common Stock

10

10

10

10

10

10

Treasury Stock

-55,016

-54,360

-53,662

-52,623

-51,320

-48,592

Additional Paid-in Capital

33,695

33,658

33,668

33,624

33,630

33,635

Accumulated Other Comprehensive Income

-109

-108

-109

-114

-158

-152

Retained Earnings

38,517

37,424

36,489

36,848

36,771

36,423

Total Common Shareholders' Equity

17,097

16,624

16,396

17,745

18,933

21,324

Minority Interests and Other

6,792

6,640

6,669

6,761

6,779

6,764

Total Shareholders' Equity

23,889

23,264

23,065

24,506

25,712

28,088

Total Liabilities and Shareholders' Equity

83,240

78,484

81,633

78,858

79,833

85,229