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

Cash and Cash Equivalents

11,141

9,643

8,947

8,249

8,785

11,287

Short-Term Investments

19,794

11,563

12,101

13,813

15,301

17,986

Total Cash and Cash Equivalents

30,935

21,206

21,048

22,062

24,086

29,273

Accounts Receivable

3,202

2,360

3,064

3,478

3,121

3,131

Total Trade Receivables

3,202

2,360

3,064

3,478

3,121

3,131

Inventories

11,489

11,377

12,281

12,198

12,062

11,244

Other Current Assets

6,105

8,432

5,741

9,586

6,868

7,181

Total Current Assets

51,731

43,375

42,134

47,324

46,137

50,829

Net Property, Plant & Equipment

105,047

109,510

109,763

107,919

104,248

103,398

Net Intangible Assets

2,877

3,057

3,568

3,691

3,975

4,383

Goodwill

23,912

23,912

24,693

24,693

24,680

27,442

Long-Term Investments

8,667

5,383

5,027

5,383

5,496

5,824

Other Long-Term Assets

12,280

7,283

7,057

7,475

9,006

14,329

Total Assets

204,514

192,520

192,242

196,485

193,542

206,205

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

Accounts Payable

10,268

10,666

10,896

12,556

11,074

9,618

Accrued Expenses

3,756

4,249

2,652

3,343

5,015

2,651

Short-Term Debt

2,496

6,731

5,240

3,729

3,765

4,695

Unearned Revenue

—

—

—

—

—

—

Other Current Liabilities

15,777

13,320

13,386

16,038

15,305

15,063

Total Current Liabilities

32,297

34,966

32,174

35,666

35,159

32,027

Long-Term Debt

44,057

44,026

44,911

46,282

46,471

48,334

Other Long-Term Liabilities

11,430

7,777

8,744

9,505

7,048

5,410

Total Long-Term Liabilities

55,487

51,803

53,655

55,787

53,519

53,744

Total Liabilities

87,784

86,769

85,829

91,453

88,678

85,771

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

Common Stock

56,755

52,334

51,920

50,949

50,665

49,763

Accumulated Other Comprehensive Income

19

65

-486

-711

-185

-696

Retained Earnings

49,602

45,484

48,322

49,032

49,052

66,162

Total Common Shareholders' Equity

106,376

97,883

99,756

99,270

99,532

115,229

Minority Interests and Other

10,354

7,868

6,657

5,762

5,332

5,205

Total Shareholders' Equity

116,730

105,751

106,413

105,032

104,864

120,434

Total Liabilities and Shareholders' Equity

204,514

192,520

192,242

196,485

193,542

206,205