AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Sep '18Dec '17Sep '17

Cash and Cash Equivalents

5,966

5,578

6,587

6,220

7,832

8,802

4,937

6,152

13,799

8,985

8,523

Total Cash and Cash Equivalents

5,966

5,578

6,587

6,220

7,832

8,802

4,937

6,152

13,799

8,985

8,523

Accounts Receivable

29,441

25,546

22,977

20,642

21,022

19,185

13,205

17,757

16,000

12,595

13,128

Total Trade Receivables

29,441

25,546

22,977

20,642

21,022

19,185

13,205

17,757

16,000

12,595

13,128

Inventories

13,806

12,768

11,777

10,617

9,178

9,411

9,047

10,083

9,068

9,881

10,083

Other Current Assets

7,905

7,241

7,076

4,964

4,018

5,978

34,388

1,511

1,337

1,397

1,229

Total Current Assets

57,118

51,133

48,417

42,443

42,050

43,376

61,577

35,503

40,204

32,858

32,963

Net Property, Plant & Equipment

18,224

17,953

17,386

16,999

16,930

16,842

11,574

12,297

10,236

10,186

9,763

Net Intangible Assets

32,260

33,443

35,399

36,823

38,516

40,539

24,473

26,424

15,701

15,883

15,955

Goodwill

53,311

52,789

53,699

53,840

54,436

54,285

36,609

48,112

27,679

27,910

27,916

Other Long-Term Assets

7,759

7,543

6,968

8,759

9,472

7,111

5,382

11,875

21,119

10,083

9,755

Total Assets

168,672

162,861

161,869

158,864

161,404

162,153

139,615

134,211

114,939

96,920

96,352

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Sep '18Dec '17Sep '17

Accounts Payable

14,552

12,897

10,698

9,896

8,751

8,639

7,816

11,080

10,509

9,579

8,999

Accrued Expenses

17,772

17,451

17,408

13,400

12,820

13,523

9,770

10,223

8,867

12,316

13,053

Short-Term Debt

215

183

189

625

134

247

2,293

1,469

1,576

392

1,077

Current Portion of Long-Term Debt

584

2,352

1,283

595

24

550

3,258

2,876

92

2,104

2,120

Unearned Revenue

20,111

18,616

17,183

14,598

13,720

12,889

9,014

10,789

5,460

—

—

Other Current Liabilities

—

—

—

—

—

—

14,443

—

—

—

—

Total Current Liabilities

53,234

51,499

46,761

39,114

35,449

35,848

46,594

31,368

26,504

24,391

25,249

Long-Term Debt

38,260

38,726

42,355

30,694

31,327

31,026

37,701

41,192

38,275

24,989

24,063

Leases

1,650

1,632

1,412

1,586

1,657

1,516

1,093

—

—

—

—

Other Long-Term Liabilities

9,135

9,046

9,896

13,256

18,272

19,879

9,901

15,863

15,785

15,988

14,920

Total Long-Term Liabilities

49,045

49,404

53,663

45,536

51,256

52,421

48,695

57,055

54,060

40,977

38,983

Total Liabilities

102,279

100,903

100,424

84,650

86,705

88,269

95,289

93,492

80,564

65,368

64,232

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Sep '18Dec '17Sep '17

Treasury Stock

-26,937

-27,112

-26,977

-15,530

-12,727

-10,407

-32,626

-32,482

-35,667

-35,596

-35,575

Additional Paid-in Capital

37,869

37,434

37,055

37,939

37,483

36,930

23,019

22,514

17,869

17,574

17,486

Accumulated Other Comprehensive Income

-2,432

-3,755

-2,434

-2,046

-1,953

-3,783

-10,213

-9,409

-7,802

-7,610

-7,415

Retained Earnings

56,014

53,589

52,154

52,269

50,265

49,423

61,594

57,823

57,706

55,242

55,385

Total Common Shareholders' Equity

64,514

60,156

59,798

72,632

73,068

72,163

41,774

38,446

32,106

29,610

29,881

Minority Interests and Other

1,879

1,802

1,647

1,582

1,631

1,721

2,552

2,273

2,269

1,942

2,239

Total Shareholders' Equity

66,393

61,958

61,445

74,214

74,699

73,884

44,326

40,719

34,375

31,552

32,120

Total Liabilities and Shareholders' Equity

168,672

162,861

161,869

158,864

161,404

162,153

139,615

134,211

114,939

96,920

96,352