{"ticker":"BROS","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":174657924.0,"Share Issued":174657924.0,"Total Debt":1207328000.0,"Tangible Book Value":797652000.0,"Invested Capital":996135000.0,"Working Capital":91412000.0,"Net Tangible Assets":797652000.0,"Capital Lease Obligations":1008845000.0,"Common Stock Equity":797652000.0,"Total Capitalization":992252000.0,"Total Equity Gross Minority Interest":975014000.0,"Minority Interest":177362000.0,"Stockholders Equity":797652000.0,"Gains Losses Not Affecting Retained Earnings":47000.0,"Other Equity Adjustments":47000.0,"Retained Earnings":153015000.0,"Additional Paid In Capital":644589000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2401675000.0,"Total Non Current Liabilities Net Minority Interest":2140594000.0,"Other Non Current Liabilities":972264000.0,"Non Current Deferred Liabilities":6524000.0,"Non Current Deferred Revenue":6524000.0,"Long Term Debt And Capital Lease Obligation":1161806000.0,"Long Term Capital Lease Obligation":967206000.0,"Long Term Debt":194600000.0,"Current Liabilities":261081000.0,"Other Current Liabilities":686000.0,"Current Deferred Liabilities":47160000.0,"Current Deferred Revenue":47160000.0,"Current Debt And Capital Lease Obligation":45522000.0,"Current Capital Lease Obligation":41639000.0,"Current Debt":3883000.0,"Other Current Borrowings":3883000.0,"Pensionand Other Post Retirement Benefit Plans Current":53942000.0,"Payables And Accrued Expenses":113771000.0,"Current Accrued Expenses":53472000.0,"Payables":60299000.0,"Total Tax Payable":15980000.0,"Accounts Payable":44319000.0,"Total Assets":3376689000.0,"Total Non Current Assets":3024196000.0,"Other Non Current Assets":23885000.0,"Non Current Deferred Assets":1111070000.0,"Non Current Deferred Taxes Assets":1111070000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":1889241000.0,"Accumulated Depreciation":-318970000.0,"Gross PPE":2208211000.0,"Leases":null,"Construction In Progress":100993000.0,"Other Properties":984000000.0,"Machinery Furniture Equipment":377040000.0,"Buildings And Improvements":739156000.0,"Land And Improvements":7022000.0,"Properties":0.0,"Current Assets":352493000.0,"Other Current Assets":23745000.0,"Inventory":41253000.0,"Finished Goods":25841000.0,"Raw Materials":15412000.0,"Receivables":18871000.0,"Accounts Receivable":18871000.0,"Cash Cash Equivalents And Short Term Investments":268624000.0,"Cash And Cash Equivalents":268624000.0},"2026-03-31":{"Ordinary Shares Number":127292622.0,"Share Issued":127292622.0,"Total Debt":1160366000.0,"Tangible Book Value":696445000.0,"Invested Capital":895775000.0,"Working Capital":85308000.0,"Net Tangible Assets":696445000.0,"Capital Lease Obligations":961036000.0,"Common Stock Equity":696445000.0,"Total Capitalization":891892000.0,"Total Equity Gross Minority Interest":920525000.0,"Minority Interest":224080000.0,"Stockholders Equity":696445000.0,"Gains Losses Not Affecting Retained Earnings":66000.0,"Other Equity Adjustments":66000.0,"Retained Earnings":115605000.0,"Additional Paid In Capital":580773000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2184769000.0,"Total Non Current Liabilities Net Minority Interest":1929582000.0,"Other Non Current Liabilities":806410000.0,"Non Current Deferred Liabilities":5849000.0,"Non Current Deferred Revenue":5849000.0,"Long Term Debt And Capital Lease Obligation":1117323000.0,"Long Term Capital Lease Obligation":921876000.0,"Long Term Debt":195447000.0,"Current Liabilities":255187000.0,"Other Current Liabilities":13718000.0,"Current Deferred Liabilities":56519000.0,"Current Deferred Revenue":56519000.0,"Current Debt And Capital Lease Obligation":43043000.0,"Current Capital Lease Obligation":39160000.0,"Current Debt":3883000.0,"Other Current Borrowings":3883000.0,"Pensionand Other Post Retirement Benefit Plans Current":42435000.0,"Payables And Accrued Expenses":99472000.0,"Current Accrued Expenses":44371000.0,"Payables":55101000.0,"Total Tax Payable":13413000.0,"Accounts Payable":41688000.0,"Total Assets":3105294000.0,"Total Non Current Assets":2764799000.0,"Other Non Current Assets":23928000.0,"Non Current Deferred Assets":943396000.0,"Non Current Deferred Taxes Assets":943396000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":1797475000.0,"Accumulated Depreciation":-291242000.0,"Gross PPE":2088717000.0,"Leases":null,"Construction In Progress":91127000.0,"Other Properties":935386000.0,"Machinery Furniture Equipment":346247000.0,"Buildings And Improvements":708935000.0,"Land And Improvements":7022000.0,"Properties":0.0,"Current Assets":340495000.0,"Other Current Assets":20820000.0,"Inventory":37392000.0,"Finished Goods":21562000.0,"Raw Materials":15830000.0,"Receivables":18766000.0,"Accounts Receivable":18766000.0,"Cash Cash Equivalents And Short Term Investments":263517000.0,"Cash And Cash Equivalents":263517000.0},"2025-12-31":{"Ordinary Shares Number":127054000.0,"Share Issued":127054000.0,"Total Debt":1089022000.0,"Tangible Book Value":679308000.0,"Invested Capital":880994000.0,"Working Capital":116879000.0,"Net Tangible Assets":679308000.0,"Capital Lease Obligations":888846000.0,"Common Stock Equity":680818000.0,"Total Capitalization":877113000.0,"Total Equity Gross Minority Interest":897869000.0,"Minority Interest":217051000.0,"Stockholders Equity":680818000.0,"Gains Losses Not Affecting Retained Earnings":48000.0,"Other Equity Adjustments":48000.0,"Retained Earnings":99508000.0,"Additional Paid In Capital":581261000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2111445000.0,"Total Non Current Liabilities Net Minority Interest":1870946000.0,"Other Non Current Liabilities":813353000.0,"Non Current Deferred Liabilities":8918000.0,"Non Current Deferred Revenue":8918000.0,"Long Term Debt And Capital Lease Obligation":1048675000.0,"Long Term Capital Lease Obligation":852380000.0,"Long Term Debt":196295000.0,"Current Liabilities":240499000.0,"Other Current Liabilities":106869000.0,"Current Deferred Liabilities":55658000.0,"Current Deferred Revenue":55658000.0,"Current Debt And Capital Lease Obligation":40347000.0,"Current Capital Lease Obligation":36466000.0,"Current Debt":3881000.0,"Other Current Borrowings":3881000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":37625000.0,"Current Accrued Expenses":null,"Payables":37625000.0,"Total Tax Payable":null,"Accounts Payable":37625000.0,"Total Assets":3009314000.0,"Total Non Current Assets":2653446000.0,"Other Non Current Assets":25524000.0,"Non Current Deferred Assets":946571000.0,"Non Current Deferred Taxes Assets":946571000.0,"Goodwill And Other Intangible Assets":1510000.0,"Other Intangible Assets":1510000.0,"Goodwill":null,"Net PPE":1679841000.0,"Accumulated Depreciation":-261813000.0,"Gross PPE":1941654000.0,"Leases":68023000.0,"Construction In Progress":75225000.0,"Other Properties":855339000.0,"Machinery Furniture Equipment":319746000.0,"Buildings And Improvements":616299000.0,"Land And Improvements":7022000.0,"Properties":0.0,"Current Assets":357378000.0,"Other Current Assets":20670000.0,"Inventory":48917000.0,"Finished Goods":23401000.0,"Raw Materials":25516000.0,"Receivables":18387000.0,"Accounts Receivable":18387000.0,"Cash Cash Equivalents And Short Term Investments":269404000.0,"Cash And Cash Equivalents":269404000.0},"2025-09-30":{"Ordinary Shares Number":127031000.0,"Share Issued":127031000.0,"Total Debt":1036577000.0,"Tangible Book Value":633166000.0,"Invested Capital":856433000.0,"Working Capital":116682000.0,"Net Tangible Assets":633166000.0,"Capital Lease Obligations":836701000.0,"Common Stock Equity":656557000.0,"Total Capitalization":852554000.0,"Total Equity Gross Minority Interest":865029000.0,"Minority Interest":208472000.0,"Stockholders Equity":656557000.0,"Gains Losses Not Affecting Retained Earnings":162000.0,"Other Equity Adjustments":162000.0,"Retained Earnings":78138000.0,"Additional Paid In Capital":578256000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2056968000.0,"Total Non Current Liabilities Net Minority Interest":1832512000.0,"Other Non Current Liabilities":825302000.0,"Non Current Deferred Liabilities":7104000.0,"Non Current Deferred Revenue":7104000.0,"Long Term Debt And Capital Lease Obligation":1000106000.0,"Long Term Capital Lease Obligation":804109000.0,"Long Term Debt":195997000.0,"Current Liabilities":224456000.0,"Other Current Liabilities":14935000.0,"Current Deferred Liabilities":45606000.0,"Current Deferred Revenue":45606000.0,"Current Debt And Capital Lease Obligation":36471000.0,"Current Capital Lease Obligation":32592000.0,"Current Debt":3879000.0,"Other Current Borrowings":3879000.0,"Pensionand Other Post Retirement Benefit Plans Current":49256000.0,"Payables And Accrued Expenses":78188000.0,"Current Accrued Expenses":39946000.0,"Payables":38242000.0,"Total Tax Payable":null,"Accounts Payable":38242000.0,"Total Assets":2921997000.0,"Total Non Current Assets":2580859000.0,"Other Non Current Assets":10045000.0,"Non Current Deferred Assets":949663000.0,"Non Current Deferred Taxes Assets":949663000.0,"Goodwill And Other Intangible Assets":23391000.0,"Other Intangible Assets":1762000.0,"Goodwill":21629000.0,"Net PPE":1597760000.0,"Accumulated Depreciation":-237880000.0,"Gross PPE":1835640000.0,"Leases":63864000.0,"Construction In Progress":113571000.0,"Other Properties":808427000.0,"Machinery Furniture Equipment":268535000.0,"Buildings And Improvements":574221000.0,"Land And Improvements":7022000.0,"Properties":0.0,"Current Assets":341138000.0,"Other Current Assets":14345000.0,"Inventory":45295000.0,"Finished Goods":23460000.0,"Raw Materials":21835000.0,"Receivables":14303000.0,"Accounts Receivable":14303000.0,"Cash Cash Equivalents And Short Term Investments":267195000.0,"Cash And Cash Equivalents":267195000.0},"2025-06-30":{"Ordinary Shares Number":126932000.0,"Share Issued":126932000.0,"Total Debt":980938000.0,"Tangible Book Value":612504000.0,"Invested Capital":836883000.0,"Working Capital":126654000.0,"Net Tangible Assets":612504000.0,"Capital Lease Obligations":780223000.0,"Common Stock Equity":636168000.0,"Total Capitalization":833006000.0,"Total Equity Gross Minority Interest":833929000.0,"Minority Interest":197761000.0,"Stockholders Equity":636168000.0,"Gains Losses Not Affecting Retained Earnings":284000.0,"Other Equity Adjustments":284000.0,"Retained Earnings":60643000.0,"Additional Paid In Capital":575240000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1978318000.0,"Total Non Current Liabilities Net Minority Interest":1779392000.0,"Other Non Current Liabilities":823933000.0,"Non Current Deferred Liabilities":7740000.0,"Non Current Deferred Revenue":7740000.0,"Long Term Debt And Capital Lease Obligation":947719000.0,"Long Term Capital Lease Obligation":750881000.0,"Long Term Debt":196838000.0,"Current Liabilities":198926000.0,"Other Current Liabilities":14688000.0,"Current Deferred Liabilities":43533000.0,"Current Deferred Revenue":43533000.0,"Current Debt And Capital Lease Obligation":33219000.0,"Current Capital Lease Obligation":29342000.0,"Current Debt":3877000.0,"Other Current Borrowings":3877000.0,"Pensionand Other Post Retirement Benefit Plans Current":41512000.0,"Payables And Accrued Expenses":65974000.0,"Current Accrued Expenses":32328000.0,"Payables":33646000.0,"Total Tax Payable":null,"Accounts Payable":33646000.0,"Total Assets":2812247000.0,"Total Non Current Assets":2486667000.0,"Other Non Current Assets":2212000.0,"Non Current Deferred Assets":955190000.0,"Non Current Deferred Taxes Assets":955190000.0,"Goodwill And Other Intangible Assets":23664000.0,"Other Intangible Assets":2035000.0,"Goodwill":21629000.0,"Net PPE":1505601000.0,"Accumulated Depreciation":-216271000.0,"Gross PPE":1721872000.0,"Leases":60494000.0,"Construction In Progress":93871000.0,"Other Properties":757770000.0,"Machinery Furniture Equipment":254858000.0,"Buildings And Improvements":547857000.0,"Land And Improvements":7022000.0,"Properties":0.0,"Current Assets":325580000.0,"Other Current Assets":15213000.0,"Inventory":42419000.0,"Finished Goods":21571000.0,"Raw Materials":20848000.0,"Receivables":13533000.0,"Accounts Receivable":13533000.0,"Cash Cash Equivalents And Short Term Investments":254415000.0,"Cash And Cash Equivalents":254415000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"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,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred 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 Revenue":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":32694000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":22152000.0,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":24073000.0,"Other Intangible Assets":2444000.0,"Goodwill":21629000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":57909000.0,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"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,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred 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 Revenue":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":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,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":2947000.0,"Other Intangible Assets":2947000.0,"Goodwill":21629000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":54535000.0,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.196534,"Normalized EBITDA":106747000.0,"Net Income From Continuing Operation Net Minority Interest":37410000.0,"Reconciled Depreciation":35481000.0,"Reconciled Cost Of Revenue":399795000.0,"EBITDA":106747000.0,"EBIT":71266000.0,"Net Interest Income":-7038000.0,"Interest Expense":7038000.0,"Normalized Income":37410000.0,"Net Income From Continuing And Discontinued Operation":37410000.0,"Total Expenses":480446000.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":70405000.0,"Diluted Average Shares":134765000.0,"Basic Average Shares":134494000.0,"Diluted EPS":0.28,"Basic EPS":0.28,"Diluted NI Availto Com Stockholders":37410000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":37410000.0,"Net Income":37410000.0,"Minority Interests":-14195000.0,"Net Income Including Noncontrolling Interests":51605000.0,"Net Income Continuous Operations":51605000.0,"Tax Provision":12623000.0,"Pretax Income":64228000.0,"Other Income Expense":861000.0,"Other Non Operating Income Expenses":861000.0,"Net Non Operating Interest Income Expense":-7038000.0,"Interest Expense Non Operating":7038000.0,"Operating Income":70405000.0,"Operating Expense":80651000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":80651000.0,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":null,"Gross Profit":151056000.0,"Cost Of Revenue":399795000.0,"Total Revenue":550851000.0,"Operating Revenue":550851000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.124,"Normalized EBITDA":72480000.0,"Net Income From Continuing Operation Net Minority Interest":16097000.0,"Reconciled Depreciation":38255000.0,"Reconciled Cost Of Revenue":356936000.0,"EBITDA":72480000.0,"EBIT":34225000.0,"Net Interest Income":-7220000.0,"Interest Expense":7220000.0,"Normalized Income":16097000.0,"Net Income From Continuing And Discontinued Operation":16097000.0,"Total Expenses":430112000.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":34300000.0,"Diluted Average Shares":127384000.0,"Basic Average Shares":127138000.0,"Diluted EPS":0.13,"Basic EPS":0.13,"Diluted NI Availto Com Stockholders":16097000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":16097000.0,"Net Income":16097000.0,"Minority Interests":-7567000.0,"Net Income Including Noncontrolling Interests":23664000.0,"Net Income Continuous Operations":23664000.0,"Tax Provision":3341000.0,"Pretax Income":27005000.0,"Other Income Expense":-75000.0,"Other Non Operating Income Expenses":-75000.0,"Net Non Operating Interest Income Expense":-7220000.0,"Interest Expense Non Operating":7220000.0,"Operating Income":34300000.0,"Operating Expense":73176000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":73176000.0,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":null,"Gross Profit":107476000.0,"Cost Of Revenue":356936000.0,"Total Revenue":464412000.0,"Operating Revenue":464412000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.063744,"Normalized EBITDA":70303000.0,"Net Income From Continuing Operation Net Minority Interest":21370000.0,"Reconciled Depreciation":31744000.0,"Reconciled Cost Of Revenue":305973000.0,"EBITDA":70303000.0,"EBIT":38559000.0,"Net Interest Income":-7419000.0,"Interest Expense":7419000.0,"Normalized Income":21370000.0,"Net Income From Continuing And Discontinued Operation":21370000.0,"Total Expenses":409651000.0,"Rent Expense Supplemental":15061000.0,"Total Operating Income As Reported":33959000.0,"Diluted Average Shares":127438000.0,"Basic Average Shares":127046000.0,"Diluted EPS":0.17,"Basic EPS":0.17,"Diluted NI Availto Com Stockholders":21462000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":21370000.0,"Net Income":21370000.0,"Minority Interests":-7785000.0,"Net Income Including Noncontrolling Interests":29155000.0,"Net Income Continuous Operations":29155000.0,"Tax Provision":1985000.0,"Pretax Income":31140000.0,"Other Income Expense":4600000.0,"Other Non Operating Income Expenses":4600000.0,"Net Non Operating Interest Income Expense":-7419000.0,"Interest Expense Non Operating":7419000.0,"Operating Income":33959000.0,"Operating Expense":73171000.0,"Depreciation Amortization Depletion Income Statement":1237000.0,"Depreciation And Amortization In Income Statement":1237000.0,"Depreciation Income Statement":1237000.0,"Selling General And Administration":71934000.0,"General And Administrative Expense":71934000.0,"Other Gand A":71207000.0,"Rent And Landing Fees":727000.0,"Gross Profit":107130000.0,"Cost Of Revenue":336480000.0,"Total Revenue":443610000.0,"Operating Revenue":436826000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.219,"Normalized EBITDA":70705000.0,"Net Income From Continuing Operation Net Minority Interest":17495000.0,"Reconciled Depreciation":29066000.0,"Reconciled Cost Of Revenue":288663000.0,"EBITDA":70705000.0,"EBIT":41639000.0,"Net Interest Income":-6695000.0,"Interest Expense":6695000.0,"Normalized Income":17495000.0,"Net Income From Continuing And Discontinued Operation":17495000.0,"Total Expenses":382094000.0,"Rent Expense Supplemental":14112000.0,"Total Operating Income As Reported":41490000.0,"Diluted Average Shares":127379000.0,"Basic Average Shares":126986000.0,"Diluted EPS":0.14,"Basic EPS":0.14,"Diluted NI Availto Com Stockholders":17495000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":17495000.0,"Net Income":17495000.0,"Minority Interests":-9788000.0,"Net Income Including Noncontrolling Interests":27283000.0,"Net Income Continuous Operations":27283000.0,"Tax Provision":7661000.0,"Pretax Income":34944000.0,"Other Income Expense":149000.0,"Other Non Operating Income Expenses":149000.0,"Net Non Operating Interest Income Expense":-6695000.0,"Interest Expense Non Operating":6695000.0,"Operating Income":41490000.0,"Operating Expense":65289000.0,"Depreciation Amortization Depletion Income Statement":924000.0,"Depreciation And Amortization In Income Statement":924000.0,"Depreciation Income Statement":924000.0,"Selling General And Administration":64365000.0,"General And Administrative Expense":64365000.0,"Other Gand A":63656000.0,"Rent And Landing Fees":709000.0,"Gross Profit":106779000.0,"Cost Of Revenue":316805000.0,"Total Revenue":423584000.0,"Operating Revenue":423584000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.158838,"Normalized EBITDA":80569000.0,"Net Income From Continuing Operation Net Minority Interest":25624000.0,"Reconciled Depreciation":27893000.0,"Reconciled Cost Of Revenue":295769000.0,"EBITDA":80569000.0,"EBIT":52676000.0,"Net Interest Income":-7076000.0,"Interest Expense":7076000.0,"Normalized Income":25624000.0,"Net Income From Continuing And Discontinued Operation":25624000.0,"Total Expenses":361154000.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":54659000.0,"Diluted Average Shares":126830000.0,"Basic Average Shares":126390000.0,"Diluted EPS":0.2,"Basic EPS":0.2,"Diluted NI Availto Com Stockholders":25624000.0,"Average Dilution Earnings":31000.0,"Net Income Common Stockholders":25624000.0,"Net Income":25624000.0,"Minority Interests":-12733000.0,"Net Income Including Noncontrolling Interests":38357000.0,"Net Income Continuous Operations":38357000.0,"Tax Provision":7243000.0,"Pretax Income":45600000.0,"Other Income Expense":-1983000.0,"Other Non Operating Income Expenses":-1983000.0,"Net Non Operating Interest Income Expense":-7076000.0,"Interest Expense Non Operating":7076000.0,"Operating Income":54659000.0,"Operating Expense":65385000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":65385000.0,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":null,"Gross Profit":120044000.0,"Cost Of Revenue":295769000.0,"Total Revenue":415813000.0,"Operating Revenue":415813000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":39919000.0,"Repayment Of Debt":-4807000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-72290000.0,"Interest Paid Supplemental Data":8972000.0,"Income Tax Paid Supplemental Data":1523000.0,"End Cash Position":268624000.0,"Beginning Cash Position":263517000.0,"Changes In Cash":5107000.0,"Financing Cash Flow":-34859000.0,"Cash Flow From Continuing Financing Activities":-34859000.0,"Net Other Financing Charges":-30052000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-4807000.0,"Net Long Term Debt Issuance":-4807000.0,"Long Term Debt Payments":-4807000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-72243000.0,"Cash Flow From Continuing Investing Activities":-72243000.0,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":-72243000.0,"Sale Of PPE":47000.0,"Purchase Of PPE":-72290000.0,"Operating Cash Flow":112209000.0,"Cash Flow From Continuing Operating Activities":112209000.0,"Change In Working Capital":-516000.0,"Change In Other Working Capital":-8684000.0,"Change In Other Current Liabilities":12158000.0,"Change In Other Current Assets":-143000.0,"Change In Payables And Accrued Expense":3131000.0,"Change In Accrued Expense":null,"Change In Payable":3131000.0,"Change In Account Payable":3131000.0,"Change In Prepaid Assets":-3012000.0,"Change In Inventory":-3861000.0,"Change In Receivables":-105000.0,"Changes In Account Receivables":-105000.0,"Other Non Cash Items":7125000.0,"Stock Based Compensation":6879000.0,"Deferred Tax":11730000.0,"Deferred Income Tax":11730000.0,"Depreciation Amortization Depletion":35481000.0,"Depreciation And Amortization":35481000.0,"Amortization Cash Flow":185000.0,"Amortization Of Intangibles":185000.0,"Depreciation":35296000.0,"Operating Gains Losses":-95000.0,"Net Income From Continuing Operations":51605000.0},"2026-03-31":{"Free Cash Flow":27724000.0,"Repayment Of Debt":-6708000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-57000000.0,"Interest Paid Supplemental Data":9151000.0,"Income Tax Paid Supplemental Data":159000.0,"End Cash Position":263517000.0,"Beginning Cash Position":269404000.0,"Changes In Cash":-5887000.0,"Financing Cash Flow":-13806000.0,"Cash Flow From Continuing Financing Activities":-13806000.0,"Net Other Financing Charges":-7098000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-6708000.0,"Net Long Term Debt Issuance":-6708000.0,"Long Term Debt Payments":-6708000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-76805000.0,"Cash Flow From Continuing Investing Activities":-76805000.0,"Net Other Investing Changes":-19805000.0,"Net PPE Purchase And Sale":-57000000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-57000000.0,"Operating Cash Flow":84724000.0,"Cash Flow From Continuing Operating Activities":84724000.0,"Change In Working Capital":7666000.0,"Change In Other Working Capital":-2047000.0,"Change In Other Current Liabilities":-4832000.0,"Change In Other Current Assets":1346000.0,"Change In Payables And Accrued Expense":2134000.0,"Change In Accrued Expense":null,"Change In Payable":2134000.0,"Change In Account Payable":2134000.0,"Change In Prepaid Assets":-81000.0,"Change In Inventory":11525000.0,"Change In Receivables":-379000.0,"Changes In Account Receivables":-379000.0,"Other Non Cash Items":6731000.0,"Stock Based Compensation":5278000.0,"Deferred Tax":3034000.0,"Deferred Income Tax":3034000.0,"Depreciation Amortization Depletion":38255000.0,"Depreciation And Amortization":38255000.0,"Amortization Cash Flow":214000.0,"Amortization Of Intangibles":214000.0,"Depreciation":38041000.0,"Operating Gains Losses":96000.0,"Net Income From Continuing Operations":23664000.0},"2025-12-31":{"Free Cash Flow":8472000.0,"Repayment Of Debt":-5808000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-71167000.0,"Interest Paid Supplemental Data":9777000.0,"Income Tax Paid Supplemental Data":96000.0,"End Cash Position":269404000.0,"Beginning Cash Position":267195000.0,"Changes In Cash":2209000.0,"Financing Cash Flow":-6298000.0,"Cash Flow From Continuing Financing Activities":-6298000.0,"Net Other Financing Charges":-490000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-5808000.0,"Net Long Term Debt Issuance":-5808000.0,"Long Term Debt Payments":-5808000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-71132000.0,"Cash Flow From Continuing Investing Activities":-71132000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-71132000.0,"Sale Of PPE":35000.0,"Purchase Of PPE":-71167000.0,"Operating Cash Flow":79639000.0,"Cash Flow From Continuing Operating Activities":79639000.0,"Change In Working Capital":9949000.0,"Change In Other Working Capital":11866000.0,"Change In Other Current Liabilities":13339000.0,"Change In Other Current Assets":7580000.0,"Change In Payables And Accrued Expense":-8674000.0,"Change In Accrued Expense":null,"Change In Payable":2575000.0,"Change In Account Payable":2575000.0,"Change In Prepaid Assets":-6456000.0,"Change In Inventory":-3622000.0,"Change In Receivables":-4084000.0,"Changes In Account Receivables":-4084000.0,"Other Non Cash Items":1129000.0,"Stock Based Compensation":4509000.0,"Deferred Tax":2968000.0,"Deferred Income Tax":2968000.0,"Depreciation Amortization Depletion":31744000.0,"Depreciation And Amortization":31744000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":185000.0,"Net Income From Continuing Operations":29155000.0},"2025-09-30":{"Free Cash Flow":18920000.0,"Repayment Of Debt":-5123000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-70205000.0,"Interest Paid Supplemental Data":9042000.0,"Income Tax Paid Supplemental Data":10000.0,"End Cash Position":267195000.0,"Beginning Cash Position":254415000.0,"Changes In Cash":12780000.0,"Financing Cash Flow":-6140000.0,"Cash Flow From Continuing Financing Activities":-6140000.0,"Net Other Financing Charges":-1017000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-5123000.0,"Net Long Term Debt Issuance":-5123000.0,"Long Term Debt Payments":-5123000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-70205000.0,"Cash Flow From Continuing Investing Activities":-70205000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-70205000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-70205000.0,"Operating Cash Flow":89125000.0,"Cash Flow From Continuing Operating Activities":89125000.0,"Change In Working Capital":15235000.0,"Change In Other Working Capital":1437000.0,"Change In Other Current Liabilities":11768000.0,"Change In Other Current Assets":-7907000.0,"Change In Payables And Accrued Expense":12868000.0,"Change In Accrued Expense":20635000.0,"Change In Payable":1619000.0,"Change In Account Payable":1619000.0,"Change In Prepaid Assets":715000.0,"Change In Inventory":-2876000.0,"Change In Receivables":-770000.0,"Changes In Account Receivables":-770000.0,"Other Non Cash Items":5522000.0,"Stock Based Compensation":4648000.0,"Deferred Tax":7309000.0,"Deferred Income Tax":7309000.0,"Depreciation Amortization Depletion":29066000.0,"Depreciation And Amortization":29066000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":62000.0,"Net Income From Continuing Operations":27283000.0},"2025-06-30":{"Free Cash Flow":35686000.0,"Repayment Of Debt":-284679000.0,"Issuance Of Debt":200000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-54211000.0,"Interest Paid Supplemental Data":10331000.0,"Income Tax Paid Supplemental Data":707000.0,"End Cash Position":254415000.0,"Beginning Cash Position":316441000.0,"Changes In Cash":-62026000.0,"Financing Cash Flow":-97720000.0,"Cash Flow From Continuing Financing Activities":-97720000.0,"Net Other Financing Charges":-13041000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-84679000.0,"Net Long Term Debt Issuance":-84679000.0,"Long Term Debt Payments":-284679000.0,"Long Term Debt Issuance":200000000.0,"Investing Cash Flow":-54203000.0,"Cash Flow From Continuing Investing Activities":-54203000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-54203000.0,"Sale Of PPE":8000.0,"Purchase Of PPE":-54211000.0,"Operating Cash Flow":89897000.0,"Cash Flow From Continuing Operating Activities":89897000.0,"Change In Working Capital":6658000.0,"Change In Other Working Capital":3577000.0,"Change In Other Current Liabilities":6736000.0,"Change In Other Current Assets":606000.0,"Change In Payables And Accrued Expense":538000.0,"Change In Accrued Expense":8795000.0,"Change In Payable":538000.0,"Change In Account Payable":538000.0,"Change In Prepaid Assets":1293000.0,"Change In Inventory":-4194000.0,"Change In Receivables":-1898000.0,"Changes In Account Receivables":-1898000.0,"Other Non Cash Items":5159000.0,"Stock Based Compensation":4671000.0,"Deferred Tax":6355000.0,"Deferred Income Tax":6355000.0,"Depreciation Amortization Depletion":27893000.0,"Depreciation And Amortization":27893000.0,"Amortization Cash Flow":409000.0,"Amortization Of Intangibles":409000.0,"Depreciation":27483000.0,"Operating Gains Losses":804000.0,"Net Income From Continuing Operations":38357000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"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,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":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 Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":-18181000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":503000.0,"Amortization Of Intangibles":503000.0,"Depreciation":25927000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"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,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":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 Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":11469000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":null}}}