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

Cash and Cash Equivalents

17,164

17,092

11,734

12,367

11,975

12,947

Short-Term Investments

—

2,088

2,017

1,967

—

3,697

Total Cash and Cash Equivalents

17,164

19,180

13,751

14,334

11,975

16,644

Accounts Receivable

7,317

7,698

6,963

6,273

7,015

4,649

Total Trade Receivables

7,317

7,698

6,963

6,273

7,015

4,649

Other Current Assets

11,452

11,520

12,220

12,015

11,843

9,746

Total Current Assets

37,766

38,398

32,934

32,622

34,033

31,039

Net Property, Plant & Equipment

4,236

4,143

4,023

3,974

3,824

3,766

Net Intangible Assets

27,646

27,660

26,408

25,889

26,889

26,243

Goodwill

19,879

19,880

19,641

19,548

18,941

18,816

Long-Term Investments

1,833

1,203

1,470

1,757

3,200

3,037

Other Long-Term Assets

9,101

8,740

8,377

8,098

8,279

8,139

Total Assets

99,627

100,024

92,853

91,888

94,511

91,040

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

Accounts Payable

5,123

6,500

5,417

4,830

5,744

2,907

Accrued Expenses

7,329

6,381

5,732

5,916

6,447

5,983

Current Portion of Long-Term Debt

5,569

5,548

3,948

3,929

—

—

Other Current Liabilities

17,027

15,998

15,284

14,416

14,326

13,722

Total Current Liabilities

35,048

34,427

30,381

29,091

26,517

22,612

Long-Term Debt

19,602

19,590

16,814

16,680

20,836

20,602

Other Long-Term Liabilities

7,068

7,343

7,628

7,821

8,021

8,097

Total Long-Term Liabilities

26,670

26,933

24,442

24,501

28,857

28,699

Total Liabilities

61,718

61,360

54,823

53,592

55,374

51,311

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

Preferred Stock

745

871

880

—

1,031

1,425

Common Stock

—

—

—

—

—

—

Treasury Stock

—

—

—

—

—

—

Additional Paid-in Capital

21,934

21,746

21,579

21,324

21,229

20,832

Accumulated Other Comprehensive Income

248

209

-827

-1,247

-308

-1,060

Retained Earnings

14,982

15,838

16,398

17,315

17,185

18,532

Total Common Shareholders' Equity

37,909

38,664

38,030

37,392

39,137

39,729

Minority Interests and Other

—

—

—

904

—

—

Total Shareholders' Equity

37,909

38,664

38,030

38,296

39,137

39,729

Total Liabilities and Shareholders' Equity

99,627

100,024

92,853

91,888

94,511

91,040