{"ticker":"ADUS","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":18674000.0,"Share Issued":18674000.0,"Net Debt":null,"Total Debt":108820000.0,"Tangible Book Value":40706000.0,"Invested Capital":1209754000.0,"Working Capital":116002000.0,"Net Tangible Assets":40706000.0,"Capital Lease Obligations":47223000.0,"Common Stock Equity":1148157000.0,"Total Capitalization":1209754000.0,"Total Equity Gross Minority Interest":1148157000.0,"Stockholders Equity":1148157000.0,"Retained Earnings":525016000.0,"Additional Paid In Capital":623122000.0,"Capital Stock":19000.0,"Common Stock":19000.0,"Total Liabilities Net Minority Interest":308329000.0,"Total Non Current Liabilities Net Minority Interest":140181000.0,"Other Non Current Liabilities":54000.0,"Non Current Deferred Liabilities":44366000.0,"Non Current Deferred Taxes Liabilities":44366000.0,"Long Term Debt And Capital Lease Obligation":95761000.0,"Long Term Capital Lease Obligation":34164000.0,"Long Term Debt":61597000.0,"Current Liabilities":168148000.0,"Current Deferred Liabilities":12383000.0,"Current Deferred Revenue":12383000.0,"Current Debt And Capital Lease Obligation":13059000.0,"Current Capital Lease Obligation":13059000.0,"Pensionand Other Post Retirement Benefit Plans Current":12911000.0,"Payables And Accrued Expenses":129795000.0,"Current Accrued Expenses":105945000.0,"Payables":23850000.0,"Total Tax Payable":5812000.0,"Accounts Payable":18038000.0,"Total Assets":1456486000.0,"Total Non Current Assets":1172336000.0,"Goodwill And Other Intangible Assets":1107451000.0,"Other Intangible Assets":99398000.0,"Goodwill":1008053000.0,"Net PPE":64885000.0,"Accumulated Depreciation":null,"Gross PPE":64885000.0,"Leases":null,"Other Properties":64885000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":284150000.0,"Other Current Assets":1439000.0,"Current Deferred Assets":2300000.0,"Prepaid Assets":34003000.0,"Receivables":146842000.0,"Other Receivables":629000.0,"Taxes Receivable":1090000.0,"Accounts Receivable":145123000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":99566000.0,"Cash And Cash Equivalents":99566000.0,"Cash Financial":99566000.0},"2026-03-31":{"Ordinary Shares Number":18664776.0,"Share Issued":18664776.0,"Net Debt":null,"Total Debt":138744000.0,"Tangible Book Value":18992000.0,"Invested Capital":1207434000.0,"Working Capital":123401000.0,"Net Tangible Assets":18992000.0,"Capital Lease Obligations":47470000.0,"Common Stock Equity":1116160000.0,"Total Capitalization":1207434000.0,"Total Equity Gross Minority Interest":1116160000.0,"Stockholders Equity":1116160000.0,"Retained Earnings":497409000.0,"Additional Paid In Capital":618732000.0,"Capital Stock":19000.0,"Common Stock":19000.0,"Total Liabilities Net Minority Interest":319540000.0,"Total Non Current Liabilities Net Minority Interest":170065000.0,"Other Non Current Liabilities":255000.0,"Non Current Deferred Liabilities":44205000.0,"Non Current Deferred Taxes Liabilities":44205000.0,"Long Term Debt And Capital Lease Obligation":125605000.0,"Long Term Capital Lease Obligation":34331000.0,"Long Term Debt":91274000.0,"Current Liabilities":149475000.0,"Current Deferred Liabilities":14637000.0,"Current Deferred Revenue":14637000.0,"Current Debt And Capital Lease Obligation":13139000.0,"Current Capital Lease Obligation":13139000.0,"Pensionand Other Post Retirement Benefit Plans Current":13385000.0,"Payables And Accrued Expenses":108314000.0,"Current Accrued Expenses":89907000.0,"Payables":18407000.0,"Total Tax Payable":4367000.0,"Accounts Payable":14040000.0,"Total Assets":1435700000.0,"Total Non Current Assets":1162824000.0,"Goodwill And Other Intangible Assets":1097168000.0,"Other Intangible Assets":100488000.0,"Goodwill":996680000.0,"Net PPE":65656000.0,"Accumulated Depreciation":null,"Gross PPE":65656000.0,"Leases":null,"Other Properties":65656000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":272876000.0,"Other Current Assets":4339000.0,"Current Deferred Assets":2300000.0,"Prepaid Assets":14607000.0,"Receivables":148565000.0,"Other Receivables":441000.0,"Taxes Receivable":3301000.0,"Accounts Receivable":144823000.0,"Allowance For Doubtful Accounts Receivable":-144800000.0,"Gross Accounts Receivable":289623000.0,"Cash Cash Equivalents And Short Term Investments":103065000.0,"Cash And Cash Equivalents":103065000.0,"Cash Financial":103065000.0},"2025-12-31":{"Ordinary Shares Number":18518000.0,"Share Issued":18518000.0,"Net Debt":39342000.0,"Total Debt":171362000.0,"Tangible Book Value":-13803000.0,"Invested Capital":1206262000.0,"Working Capital":120004000.0,"Net Tangible Assets":-13803000.0,"Capital Lease Obligations":50403000.0,"Common Stock Equity":1085303000.0,"Total Capitalization":1206262000.0,"Total Equity Gross Minority Interest":1085303000.0,"Stockholders Equity":1085303000.0,"Retained Earnings":472340000.0,"Additional Paid In Capital":612945000.0,"Capital Stock":18000.0,"Common Stock":18000.0,"Total Liabilities Net Minority Interest":352005000.0,"Total Non Current Liabilities Net Minority Interest":202518000.0,"Other Non Current Liabilities":235000.0,"Non Current Deferred Liabilities":44065000.0,"Non Current Deferred Taxes Liabilities":44065000.0,"Long Term Debt And Capital Lease Obligation":158218000.0,"Long Term Capital Lease Obligation":37259000.0,"Long Term Debt":120959000.0,"Current Liabilities":149487000.0,"Current Deferred Liabilities":11699000.0,"Current Deferred Revenue":11699000.0,"Current Debt And Capital Lease Obligation":13144000.0,"Current Capital Lease Obligation":13144000.0,"Pensionand Other Post Retirement Benefit Plans Current":13680000.0,"Payables And Accrued Expenses":110964000.0,"Current Accrued Expenses":91890000.0,"Payables":19074000.0,"Total Tax Payable":2242000.0,"Accounts Payable":16832000.0,"Total Assets":1437308000.0,"Total Non Current Assets":1167817000.0,"Goodwill And Other Intangible Assets":1099106000.0,"Other Intangible Assets":102410000.0,"Goodwill":996696000.0,"Net PPE":68711000.0,"Accumulated Depreciation":-41281000.0,"Gross PPE":109992000.0,"Leases":12228000.0,"Other Properties":43713000.0,"Machinery Furniture Equipment":54051000.0,"Properties":0.0,"Current Assets":269491000.0,"Other Current Assets":5064000.0,"Current Deferred Assets":2300000.0,"Prepaid Assets":17821000.0,"Receivables":162689000.0,"Other Receivables":474000.0,"Taxes Receivable":10520000.0,"Accounts Receivable":151695000.0,"Allowance For Doubtful Accounts Receivable":-3303000.0,"Gross Accounts Receivable":154998000.0,"Cash Cash Equivalents And Short Term Investments":81617000.0,"Cash And Cash Equivalents":81617000.0,"Cash Financial":81617000.0},"2025-09-30":{"Ordinary Shares Number":18483000.0,"Share Issued":18483000.0,"Net Debt":48722000.0,"Total Debt":202485000.0,"Tangible Book Value":-42980000.0,"Invested Capital":1200614000.0,"Working Capital":103863000.0,"Net Tangible Assets":-42980000.0,"Capital Lease Obligations":51845000.0,"Common Stock Equity":1049974000.0,"Total Capitalization":1200614000.0,"Total Equity Gross Minority Interest":1049974000.0,"Stockholders Equity":1049974000.0,"Retained Earnings":442558000.0,"Additional Paid In Capital":607398000.0,"Capital Stock":18000.0,"Common Stock":18000.0,"Total Liabilities Net Minority Interest":372964000.0,"Total Non Current Liabilities Net Minority Interest":216166000.0,"Other Non Current Liabilities":236000.0,"Non Current Deferred Liabilities":26476000.0,"Non Current Deferred Taxes Liabilities":26476000.0,"Long Term Debt And Capital Lease Obligation":189454000.0,"Long Term Capital Lease Obligation":38814000.0,"Long Term Debt":150640000.0,"Current Liabilities":156798000.0,"Current Deferred Liabilities":5784000.0,"Current Deferred Revenue":5784000.0,"Current Debt And Capital Lease Obligation":13031000.0,"Current Capital Lease Obligation":13031000.0,"Pensionand Other Post Retirement Benefit Plans Current":14233000.0,"Payables And Accrued Expenses":123750000.0,"Current Accrued Expenses":101392000.0,"Payables":22358000.0,"Total Tax Payable":5681000.0,"Accounts Payable":16677000.0,"Total Assets":1422938000.0,"Total Non Current Assets":1162277000.0,"Goodwill And Other Intangible Assets":1092954000.0,"Other Intangible Assets":104401000.0,"Goodwill":988553000.0,"Net PPE":69323000.0,"Accumulated Depreciation":null,"Gross PPE":69323000.0,"Leases":null,"Other Properties":69323000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":260661000.0,"Other Current Assets":5931000.0,"Current Deferred Assets":null,"Prepaid Assets":15703000.0,"Receivables":137109000.0,"Other Receivables":804000.0,"Taxes Receivable":2255000.0,"Accounts Receivable":134050000.0,"Allowance For Doubtful Accounts Receivable":-2850000.0,"Gross Accounts Receivable":136900000.0,"Cash Cash Equivalents And Short Term Investments":101918000.0,"Cash And Cash Equivalents":101918000.0,"Cash Financial":101918000.0},"2025-06-30":{"Ordinary Shares Number":18407000.0,"Share Issued":18407000.0,"Net Debt":77883000.0,"Total Debt":222251000.0,"Tangible Book Value":-53626000.0,"Invested Capital":1190913000.0,"Working Capital":111662000.0,"Net Tangible Assets":-53626000.0,"Capital Lease Obligations":53192000.0,"Common Stock Equity":1021854000.0,"Total Capitalization":1190913000.0,"Total Equity Gross Minority Interest":1021854000.0,"Stockholders Equity":1021854000.0,"Retained Earnings":419710000.0,"Additional Paid In Capital":602126000.0,"Capital Stock":18000.0,"Common Stock":18000.0,"Total Liabilities Net Minority Interest":387077000.0,"Total Non Current Liabilities Net Minority Interest":235694000.0,"Other Non Current Liabilities":125000.0,"Non Current Deferred Liabilities":26287000.0,"Non Current Deferred Taxes Liabilities":26287000.0,"Long Term Debt And Capital Lease Obligation":209282000.0,"Long Term Capital Lease Obligation":40223000.0,"Long Term Debt":169059000.0,"Current Liabilities":151383000.0,"Current Deferred Liabilities":7927000.0,"Current Deferred Revenue":7927000.0,"Current Debt And Capital Lease Obligation":12969000.0,"Current Capital Lease Obligation":12969000.0,"Pensionand Other Post Retirement Benefit Plans Current":13305000.0,"Payables And Accrued Expenses":117182000.0,"Current Accrued Expenses":96440000.0,"Payables":20742000.0,"Total Tax Payable":5055000.0,"Accounts Payable":15687000.0,"Total Assets":1408931000.0,"Total Non Current Assets":1145886000.0,"Goodwill And Other Intangible Assets":1075480000.0,"Other Intangible Assets":105656000.0,"Goodwill":969824000.0,"Net PPE":70406000.0,"Accumulated Depreciation":null,"Gross PPE":70406000.0,"Leases":null,"Other Properties":70406000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":263045000.0,"Other Current Assets":8472000.0,"Current Deferred Assets":null,"Prepaid Assets":19300000.0,"Receivables":144097000.0,"Other Receivables":767000.0,"Taxes Receivable":3232000.0,"Accounts Receivable":140098000.0,"Allowance For Doubtful Accounts Receivable":-3002000.0,"Gross Accounts Receivable":143100000.0,"Cash Cash Equivalents And Short Term Investments":91176000.0,"Cash And Cash Equivalents":91176000.0,"Cash Financial":91176000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":101786000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-3393000.0,"Gross Accounts Receivable":138000000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":119532000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-33850000.0,"Gross PPE":null,"Leases":11773000.0,"Other Properties":null,"Machinery Furniture Equipment":46780000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":6100000.0,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.269347,"Normalized EBITDA":43633000.0,"Net Income From Continuing Operation Net Minority Interest":27607000.0,"Reconciled Depreciation":4125000.0,"Reconciled Cost Of Revenue":255857000.0,"EBITDA":43633000.0,"EBIT":39508000.0,"Net Interest Income":-1158000.0,"Interest Expense":1724000.0,"Interest Income":566000.0,"Normalized Income":27607000.0,"Net Income From Continuing And Discontinued Operation":27607000.0,"Total Expenses":338475000.0,"Total Operating Income As Reported":38942000.0,"Diluted Average Shares":18674000.0,"Basic Average Shares":18674000.0,"Diluted EPS":1.478366,"Basic EPS":1.478366,"Diluted NI Availto Com Stockholders":27607000.0,"Net Income Common Stockholders":27607000.0,"Net Income":27607000.0,"Net Income Including Noncontrolling Interests":27607000.0,"Net Income Continuous Operations":27607000.0,"Tax Provision":10177000.0,"Pretax Income":37784000.0,"Net Non Operating Interest Income Expense":-1158000.0,"Interest Expense Non Operating":1724000.0,"Interest Income Non Operating":566000.0,"Operating Income":38942000.0,"Operating Expense":82618000.0,"Depreciation Amortization Depletion Income Statement":4125000.0,"Depreciation And Amortization In Income Statement":4125000.0,"Selling General And Administration":78493000.0,"General And Administrative Expense":78493000.0,"Other Gand A":78493000.0,"Gross Profit":121560000.0,"Cost Of Revenue":255857000.0,"Total Revenue":377417000.0,"Operating Revenue":377417000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.227,"Normalized EBITDA":38612000.0,"Net Income From Continuing Operation Net Minority Interest":25069000.0,"Reconciled Depreciation":4030000.0,"Reconciled Cost Of Revenue":247738000.0,"EBITDA":38612000.0,"EBIT":34582000.0,"Net Interest Income":-1641000.0,"Interest Expense":2151000.0,"Interest Income":510000.0,"Normalized Income":25069000.0,"Net Income From Continuing And Discontinued Operation":25069000.0,"Total Expenses":329539000.0,"Total Operating Income As Reported":34072000.0,"Diluted Average Shares":18664776.0,"Basic Average Shares":18664776.0,"Diluted EPS":1.343118,"Basic EPS":1.343118,"Diluted NI Availto Com Stockholders":25069000.0,"Net Income Common Stockholders":25069000.0,"Net Income":25069000.0,"Net Income Including Noncontrolling Interests":25069000.0,"Net Income Continuous Operations":25069000.0,"Tax Provision":7362000.0,"Pretax Income":32431000.0,"Net Non Operating Interest Income Expense":-1641000.0,"Interest Expense Non Operating":2151000.0,"Interest Income Non Operating":510000.0,"Operating Income":34072000.0,"Operating Expense":81801000.0,"Depreciation Amortization Depletion Income Statement":4030000.0,"Depreciation And Amortization In Income Statement":4030000.0,"Selling General And Administration":77771000.0,"General And Administrative Expense":77771000.0,"Other Gand A":77771000.0,"Gross Profit":115873000.0,"Cost Of Revenue":247738000.0,"Total Revenue":363611000.0,"Operating Revenue":363611000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.258195,"Normalized EBITDA":47022000.0,"Net Income From Continuing Operation Net Minority Interest":29782000.0,"Reconciled Depreciation":4148000.0,"Reconciled Cost Of Revenue":249473000.0,"EBITDA":47022000.0,"EBIT":42874000.0,"Net Interest Income":-2129000.0,"Interest Expense":2726000.0,"Interest Income":597000.0,"Normalized Income":29782000.0,"Net Income From Continuing And Discontinued Operation":29782000.0,"Total Expenses":330801000.0,"Total Operating Income As Reported":42277000.0,"Diluted Average Shares":18518000.0,"Basic Average Shares":18518000.0,"Diluted EPS":1.608273,"Basic EPS":1.608273,"Diluted NI Availto Com Stockholders":29782000.0,"Net Income Common Stockholders":29782000.0,"Net Income":29782000.0,"Net Income Including Noncontrolling Interests":29782000.0,"Net Income Continuous Operations":29782000.0,"Tax Provision":10366000.0,"Pretax Income":40148000.0,"Net Non Operating Interest Income Expense":-2129000.0,"Interest Expense Non Operating":2726000.0,"Interest Income Non Operating":597000.0,"Operating Income":42277000.0,"Operating Expense":81328000.0,"Depreciation Amortization Depletion Income Statement":4148000.0,"Depreciation And Amortization In Income Statement":4148000.0,"Selling General And Administration":77180000.0,"General And Administrative Expense":77180000.0,"Other Gand A":77180000.0,"Gross Profit":123605000.0,"Cost Of Revenue":249473000.0,"Total Revenue":373078000.0,"Operating Revenue":373078000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.247,"Normalized EBITDA":38105000.0,"Net Income From Continuing Operation Net Minority Interest":22848000.0,"Reconciled Depreciation":4408000.0,"Reconciled Cost Of Revenue":245586000.0,"EBITDA":38105000.0,"EBIT":33697000.0,"Net Interest Income":-2583000.0,"Interest Expense":3343000.0,"Interest Income":760000.0,"Normalized Income":22848000.0,"Net Income From Continuing And Discontinued Operation":22848000.0,"Total Expenses":329364000.0,"Total Operating Income As Reported":32937000.0,"Diluted Average Shares":18483000.0,"Basic Average Shares":18483000.0,"Diluted EPS":1.236163,"Basic EPS":1.236163,"Diluted NI Availto Com Stockholders":22848000.0,"Net Income Common Stockholders":22848000.0,"Net Income":22848000.0,"Net Income Including Noncontrolling Interests":22848000.0,"Net Income Continuous Operations":22848000.0,"Tax Provision":7506000.0,"Pretax Income":30354000.0,"Net Non Operating Interest Income Expense":-2583000.0,"Interest Expense Non Operating":3343000.0,"Interest Income Non Operating":760000.0,"Operating Income":32937000.0,"Operating Expense":83778000.0,"Depreciation Amortization Depletion Income Statement":4408000.0,"Depreciation And Amortization In Income Statement":4408000.0,"Selling General And Administration":79370000.0,"General And Administrative Expense":79370000.0,"Other Gand A":79370000.0,"Gross Profit":116715000.0,"Cost Of Revenue":245586000.0,"Total Revenue":362301000.0,"Operating Revenue":362301000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.263583,"Normalized EBITDA":37383000.0,"Net Income From Continuing Operation Net Minority Interest":22052000.0,"Reconciled Depreciation":3913000.0,"Reconciled Cost Of Revenue":235566000.0,"EBITDA":37383000.0,"EBIT":33470000.0,"Net Interest Income":-2942000.0,"Interest Expense":3525000.0,"Interest Income":583000.0,"Normalized Income":22052000.0,"Net Income From Continuing And Discontinued Operation":22052000.0,"Total Expenses":316556000.0,"Total Operating Income As Reported":32887000.0,"Diluted Average Shares":18407000.0,"Basic Average Shares":18407000.0,"Diluted EPS":1.198022,"Basic EPS":1.198022,"Diluted NI Availto Com Stockholders":22052000.0,"Net Income Common Stockholders":22052000.0,"Net Income":22052000.0,"Net Income Including Noncontrolling Interests":22052000.0,"Net Income Continuous Operations":22052000.0,"Tax Provision":7893000.0,"Pretax Income":29945000.0,"Net Non Operating Interest Income Expense":-2942000.0,"Interest Expense Non Operating":3525000.0,"Interest Income Non Operating":583000.0,"Operating Income":32887000.0,"Operating Expense":80990000.0,"Depreciation Amortization Depletion Income Statement":3913000.0,"Depreciation And Amortization In Income Statement":3913000.0,"Selling General And Administration":77077000.0,"General And Administrative Expense":77077000.0,"Other Gand A":77077000.0,"Gross Profit":113877000.0,"Cost Of Revenue":235566000.0,"Total Revenue":349443000.0,"Operating Revenue":349443000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":38672000.0,"Repayment Of Debt":-30000000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1339000.0,"Interest Paid Supplemental Data":1416000.0,"Income Tax Paid Supplemental Data":5286000.0,"End Cash Position":99566000.0,"Beginning Cash Position":103065000.0,"Changes In Cash":-3499000.0,"Financing Cash Flow":-30005000.0,"Cash Flow From Continuing Financing Activities":-30005000.0,"Net Other Financing Charges":-5000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-30000000.0,"Net Long Term Debt Issuance":-30000000.0,"Long Term Debt Payments":-30000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-13505000.0,"Cash Flow From Continuing Investing Activities":-13505000.0,"Net Other Investing Changes":16000.0,"Net Business Purchase And Sale":-12182000.0,"Sale Of Business":0.0,"Purchase Of Business":-12182000.0,"Net PPE Purchase And Sale":-1339000.0,"Purchase Of PPE":-1339000.0,"Operating Cash Flow":40011000.0,"Cash Flow From Continuing Operating Activities":40011000.0,"Change In Working Capital":2997000.0,"Change In Other Working Capital":-2254000.0,"Change In Payables And Accrued Expense":20531000.0,"Change In Accrued Expense":16808000.0,"Change In Payable":3723000.0,"Change In Account Payable":3723000.0,"Change In Prepaid Assets":-14547000.0,"Change In Receivables":-733000.0,"Changes In Account Receivables":-733000.0,"Other Non Cash Items":336000.0,"Stock Based Compensation":4390000.0,"Provisionand Write Offof Assets":392000.0,"Asset Impairment Charge":null,"Deferred Tax":161000.0,"Deferred Income Tax":161000.0,"Depreciation Amortization Depletion":4125000.0,"Depreciation And Amortization":4125000.0,"Operating Gains Losses":3000.0,"Net Income From Continuing Operations":27607000.0},"2026-03-31":{"Free Cash Flow":50654000.0,"Repayment Of Debt":-30000000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1711000.0,"Interest Paid Supplemental Data":1802000.0,"Income Tax Paid Supplemental Data":2000.0,"End Cash Position":103065000.0,"Beginning Cash Position":81617000.0,"Changes In Cash":21448000.0,"Financing Cash Flow":-29225000.0,"Cash Flow From Continuing Financing Activities":-29225000.0,"Net Other Financing Charges":-13000.0,"Proceeds From Stock Option Exercised":788000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-30000000.0,"Net Long Term Debt Issuance":-30000000.0,"Long Term Debt Payments":-30000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1692000.0,"Cash Flow From Continuing Investing Activities":-1692000.0,"Net Other Investing Changes":19000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1711000.0,"Purchase Of PPE":-1711000.0,"Operating Cash Flow":52365000.0,"Cash Flow From Continuing Operating Activities":52365000.0,"Change In Working Capital":17448000.0,"Change In Other Working Capital":2938000.0,"Change In Payables And Accrued Expense":-3207000.0,"Change In Accrued Expense":-133000.0,"Change In Payable":-3074000.0,"Change In Account Payable":-3074000.0,"Change In Prepaid Assets":11150000.0,"Change In Receivables":6567000.0,"Changes In Account Receivables":6567000.0,"Other Non Cash Items":327000.0,"Stock Based Compensation":5000000.0,"Provisionand Write Offof Assets":367000.0,"Asset Impairment Charge":null,"Deferred Tax":140000.0,"Deferred Income Tax":140000.0,"Depreciation Amortization Depletion":4030000.0,"Depreciation And Amortization":4030000.0,"Operating Gains Losses":-16000.0,"Net Income From Continuing Operations":25069000.0},"2025-12-31":{"Free Cash Flow":16100000.0,"Repayment Of Debt":-30000000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2663000.0,"Interest Paid Supplemental Data":2390000.0,"Income Tax Paid Supplemental Data":3380000.0,"End Cash Position":81617000.0,"Beginning Cash Position":101918000.0,"Changes In Cash":-20301000.0,"Financing Cash Flow":-29008000.0,"Cash Flow From Continuing Financing Activities":-29008000.0,"Net Other Financing Charges":-8000.0,"Proceeds From Stock Option Exercised":1000000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-30000000.0,"Net Long Term Debt Issuance":-30000000.0,"Long Term Debt Payments":-30000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-10056000.0,"Cash Flow From Continuing Investing Activities":-10056000.0,"Net Other Investing Changes":7000.0,"Net Business Purchase And Sale":-7400000.0,"Sale Of Business":0.0,"Purchase Of Business":-7400000.0,"Net PPE Purchase And Sale":-2663000.0,"Purchase Of PPE":-2663000.0,"Operating Cash Flow":18763000.0,"Cash Flow From Continuing Operating Activities":18763000.0,"Change In Working Capital":-37769000.0,"Change In Other Working Capital":5915000.0,"Change In Payables And Accrued Expense":-13946000.0,"Change In Accrued Expense":-13494000.0,"Change In Payable":-452000.0,"Change In Account Payable":-452000.0,"Change In Prepaid Assets":-11601000.0,"Change In Receivables":-18137000.0,"Changes In Account Receivables":-18137000.0,"Other Non Cash Items":325000.0,"Stock Based Compensation":4547000.0,"Provisionand Write Offof Assets":515000.0,"Asset Impairment Charge":null,"Deferred Tax":17211000.0,"Deferred Income Tax":17211000.0,"Depreciation Amortization Depletion":4148000.0,"Depreciation And Amortization":4148000.0,"Operating Gains Losses":4000.0,"Net Income From Continuing Operations":29782000.0},"2025-09-30":{"Free Cash Flow":49346000.0,"Repayment Of Debt":-30000000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1920000.0,"Interest Paid Supplemental Data":3052000.0,"Income Tax Paid Supplemental Data":4379000.0,"End Cash Position":101918000.0,"Beginning Cash Position":91176000.0,"Changes In Cash":10742000.0,"Financing Cash Flow":-17763000.0,"Cash Flow From Continuing Financing Activities":-17763000.0,"Net Other Financing Charges":-83000.0,"Proceeds From Stock Option Exercised":985000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-18665000.0,"Net Long Term Debt Issuance":-18665000.0,"Long Term Debt Payments":-30000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-22761000.0,"Cash Flow From Continuing Investing Activities":-22761000.0,"Net Other Investing Changes":-10000.0,"Net Business Purchase And Sale":-20831000.0,"Sale Of Business":0.0,"Purchase Of Business":-20831000.0,"Net PPE Purchase And Sale":-1920000.0,"Purchase Of PPE":-1920000.0,"Operating Cash Flow":51266000.0,"Cash Flow From Continuing Operating Activities":51266000.0,"Change In Working Capital":18832000.0,"Change In Other Working Capital":-2143000.0,"Change In Payables And Accrued Expense":6560000.0,"Change In Accrued Expense":5920000.0,"Change In Payable":640000.0,"Change In Account Payable":640000.0,"Change In Prepaid Assets":6992000.0,"Change In Receivables":7423000.0,"Changes In Account Receivables":7423000.0,"Other Non Cash Items":333000.0,"Stock Based Compensation":4287000.0,"Provisionand Write Offof Assets":367000.0,"Asset Impairment Charge":null,"Deferred Tax":189000.0,"Deferred Income Tax":189000.0,"Depreciation Amortization Depletion":4408000.0,"Depreciation And Amortization":4408000.0,"Operating Gains Losses":2000.0,"Net Income From Continuing Operations":22848000.0},"2025-06-30":{"Free Cash Flow":21276000.0,"Repayment Of Debt":-30000000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1253000.0,"Interest Paid Supplemental Data":3276000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":91176000.0,"Beginning Cash Position":96954000.0,"Changes In Cash":-5778000.0,"Financing Cash Flow":-30002000.0,"Cash Flow From Continuing Financing Activities":-30002000.0,"Net Other Financing Charges":-1000.0,"Proceeds From Stock Option Exercised":-1000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-30000000.0,"Net Long Term Debt Issuance":-30000000.0,"Long Term Debt Payments":-30000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":1695000.0,"Cash Flow From Continuing Investing Activities":1695000.0,"Net Other Investing Changes":11000.0,"Net Business Purchase And Sale":2937000.0,"Sale Of Business":2937000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1253000.0,"Purchase Of PPE":-1253000.0,"Operating Cash Flow":22529000.0,"Cash Flow From Continuing Operating Activities":22529000.0,"Change In Working Capital":-8818000.0,"Change In Other Working Capital":-775000.0,"Change In Payables And Accrued Expense":3901000.0,"Change In Accrued Expense":16157000.0,"Change In Payable":-12256000.0,"Change In Account Payable":-12256000.0,"Change In Prepaid Assets":-5467000.0,"Change In Receivables":-6477000.0,"Changes In Account Receivables":-6477000.0,"Other Non Cash Items":316000.0,"Stock Based Compensation":4420000.0,"Provisionand Write Offof Assets":346000.0,"Asset Impairment Charge":null,"Deferred Tax":301000.0,"Deferred Income Tax":301000.0,"Depreciation Amortization Depletion":3913000.0,"Depreciation And Amortization":3913000.0,"Operating Gains Losses":-1000.0,"Net Income From Continuing Operations":22052000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":233000000.0,"Issuance Of Capital Stock":22000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":6815000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":22000.0,"Common Stock Issuance":22000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":233000000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":4968000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":null}}}