{"ticker":"COOK","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":2798124.0,"Share Issued":2798124.0,"Net Debt":340725000.0,"Total Debt":424346000.0,"Tangible Book Value":-198916000.0,"Invested Capital":567701000.0,"Working Capital":158071000.0,"Net Tangible Assets":-198916000.0,"Capital Lease Obligations":23934000.0,"Common Stock Equity":167289000.0,"Total Capitalization":567451000.0,"Total Equity Gross Minority Interest":167289000.0,"Stockholders Equity":167289000.0,"Gains Losses Not Affecting Retained Earnings":-124000.0,"Other Equity Adjustments":-124000.0,"Retained Earnings":-809701000.0,"Additional Paid In Capital":977114000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":487451000.0,"Total Non Current Liabilities Net Minority Interest":423879000.0,"Other Non Current Liabilities":1540000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":422339000.0,"Long Term Capital Lease Obligation":22177000.0,"Long Term Debt":400162000.0,"Current Liabilities":63572000.0,"Other Current Liabilities":371000.0,"Current Debt And Capital Lease Obligation":2007000.0,"Current Capital Lease Obligation":1757000.0,"Current Debt":250000.0,"Other Current Borrowings":250000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":9504000.0,"Payables And Accrued Expenses":51690000.0,"Current Accrued Expenses":40818000.0,"Payables":10872000.0,"Accounts Payable":10872000.0,"Total Assets":654740000.0,"Total Non Current Assets":433097000.0,"Other Non Current Assets":2002000.0,"Goodwill And Other Intangible Assets":366205000.0,"Other Intangible Assets":366205000.0,"Goodwill":null,"Net PPE":64890000.0,"Accumulated Depreciation":null,"Gross PPE":64890000.0,"Leases":null,"Construction In Progress":null,"Other Properties":64890000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":221643000.0,"Other Current Assets":11334000.0,"Inventory":76259000.0,"Finished Goods":70329000.0,"Work In Process":3143000.0,"Raw Materials":2787000.0,"Receivables":74363000.0,"Accounts Receivable":74363000.0,"Allowance For Doubtful Accounts Receivable":-25569000.0,"Gross Accounts Receivable":99932000.0,"Cash Cash Equivalents And Short Term Investments":59687000.0,"Cash And Cash Equivalents":59687000.0},"2026-03-31":{"Ordinary Shares Number":2745361.0,"Share Issued":2745361.0,"Net Debt":366439000.0,"Total Debt":424933000.0,"Tangible Book Value":-201877000.0,"Invested Capital":574926000.0,"Working Capital":151173000.0,"Net Tangible Assets":-201877000.0,"Capital Lease Obligations":24807000.0,"Common Stock Equity":174800000.0,"Total Capitalization":574676000.0,"Total Equity Gross Minority Interest":174800000.0,"Stockholders Equity":174800000.0,"Gains Losses Not Affecting Retained Earnings":-29000.0,"Other Equity Adjustments":-29000.0,"Retained Earnings":-801138000.0,"Additional Paid In Capital":975967000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":486850000.0,"Total Non Current Liabilities Net Minority Interest":423844000.0,"Other Non Current Liabilities":715000.0,"Non Current Deferred Liabilities":658000.0,"Non Current Deferred Taxes Liabilities":658000.0,"Long Term Debt And Capital Lease Obligation":422471000.0,"Long Term Capital Lease Obligation":22595000.0,"Long Term Debt":399876000.0,"Current Liabilities":63006000.0,"Other Current Liabilities":363000.0,"Current Debt And Capital Lease Obligation":2462000.0,"Current Capital Lease Obligation":2212000.0,"Current Debt":250000.0,"Other Current Borrowings":250000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":12885000.0,"Payables And Accrued Expenses":47296000.0,"Current Accrued Expenses":38355000.0,"Payables":8941000.0,"Accounts Payable":8941000.0,"Total Assets":661650000.0,"Total Non Current Assets":447471000.0,"Other Non Current Assets":1885000.0,"Goodwill And Other Intangible Assets":376677000.0,"Other Intangible Assets":376677000.0,"Goodwill":null,"Net PPE":68909000.0,"Accumulated Depreciation":null,"Gross PPE":68909000.0,"Leases":null,"Construction In Progress":null,"Other Properties":68909000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":214179000.0,"Other Current Assets":28364000.0,"Inventory":87774000.0,"Finished Goods":80966000.0,"Work In Process":4234000.0,"Raw Materials":2574000.0,"Receivables":64354000.0,"Accounts Receivable":64354000.0,"Allowance For Doubtful Accounts Receivable":-23538000.0,"Gross Accounts Receivable":87892000.0,"Cash Cash Equivalents And Short Term Investments":33687000.0,"Cash And Cash Equivalents":33687000.0},"2025-12-31":{"Ordinary Shares Number":2741365.0,"Share Issued":2741365.0,"Net Debt":380216000.0,"Total Debt":425530000.0,"Tangible Book Value":-216203000.0,"Invested Capital":570688000.0,"Working Capital":134764000.0,"Net Tangible Assets":-216203000.0,"Capital Lease Obligations":25690000.0,"Common Stock Equity":170848000.0,"Total Capitalization":570438000.0,"Total Equity Gross Minority Interest":170848000.0,"Stockholders Equity":170848000.0,"Gains Losses Not Affecting Retained Earnings":528000.0,"Other Equity Adjustments":528000.0,"Retained Earnings":-804066000.0,"Additional Paid In Capital":974372000.0,"Capital Stock":14000.0,"Common Stock":14000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":505128000.0,"Total Non Current Liabilities Net Minority Interest":425043000.0,"Other Non Current Liabilities":552000.0,"Non Current Deferred Liabilities":1861000.0,"Non Current Deferred Taxes Liabilities":1861000.0,"Long Term Debt And Capital Lease Obligation":422630000.0,"Long Term Capital Lease Obligation":23040000.0,"Long Term Debt":399590000.0,"Current Liabilities":80085000.0,"Other Current Liabilities":382000.0,"Current Debt And Capital Lease Obligation":2900000.0,"Current Capital Lease Obligation":2650000.0,"Current Debt":250000.0,"Other Current Borrowings":250000.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":12854000.0,"Payables And Accrued Expenses":63949000.0,"Current Accrued Expenses":49814000.0,"Payables":14135000.0,"Accounts Payable":14135000.0,"Total Assets":675976000.0,"Total Non Current Assets":461128000.0,"Other Non Current Assets":2173000.0,"Goodwill And Other Intangible Assets":387051000.0,"Other Intangible Assets":387051000.0,"Goodwill":0.0,"Net PPE":71904000.0,"Accumulated Depreciation":-74259000.0,"Gross PPE":146163000.0,"Leases":12398000.0,"Construction In Progress":9220000.0,"Other Properties":38201000.0,"Machinery Furniture Equipment":84282000.0,"Land And Improvements":2062000.0,"Properties":0.0,"Current Assets":214849000.0,"Other Current Assets":14272000.0,"Inventory":98831000.0,"Finished Goods":92043000.0,"Work In Process":4395000.0,"Raw Materials":2393000.0,"Receivables":82122000.0,"Accounts Receivable":82122000.0,"Allowance For Doubtful Accounts Receivable":-15974000.0,"Gross Accounts Receivable":98096000.0,"Cash Cash Equivalents And Short Term Investments":19624000.0,"Cash And Cash Equivalents":19624000.0},"2025-09-30":{"Ordinary Shares Number":2738258.0,"Share Issued":2738258.0,"Net Debt":393688000.0,"Total Debt":427270000.0,"Tangible Book Value":-211267000.0,"Invested Capital":585690000.0,"Working Capital":142910000.0,"Net Tangible Assets":-211267000.0,"Capital Lease Obligations":27716000.0,"Common Stock Equity":186136000.0,"Total Capitalization":585440000.0,"Total Equity Gross Minority Interest":186136000.0,"Stockholders Equity":186136000.0,"Gains Losses Not Affecting Retained Earnings":1381000.0,"Other Equity Adjustments":1381000.0,"Retained Earnings":-786866000.0,"Additional Paid In Capital":971607000.0,"Capital Stock":14000.0,"Common Stock":14000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":503486000.0,"Total Non Current Liabilities Net Minority Interest":430470000.0,"Other Non Current Liabilities":496000.0,"Non Current Deferred Liabilities":6363000.0,"Non Current Deferred Taxes Liabilities":6363000.0,"Long Term Debt And Capital Lease Obligation":423611000.0,"Long Term Capital Lease Obligation":24307000.0,"Long Term Debt":399304000.0,"Current Liabilities":73016000.0,"Other Current Liabilities":604000.0,"Current Debt And Capital Lease Obligation":3659000.0,"Current Capital Lease Obligation":3409000.0,"Current Debt":250000.0,"Other Current Borrowings":250000.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":10623000.0,"Payables And Accrued Expenses":58130000.0,"Current Accrued Expenses":44025000.0,"Payables":14105000.0,"Accounts Payable":14105000.0,"Total Assets":689622000.0,"Total Non Current Assets":473696000.0,"Other Non Current Assets":1994000.0,"Goodwill And Other Intangible Assets":397403000.0,"Other Intangible Assets":397403000.0,"Goodwill":0.0,"Net PPE":74299000.0,"Accumulated Depreciation":null,"Gross PPE":74299000.0,"Leases":null,"Construction In Progress":null,"Other Properties":74299000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":215926000.0,"Other Current Assets":14759000.0,"Inventory":114627000.0,"Finished Goods":105100000.0,"Work In Process":5549000.0,"Raw Materials":3978000.0,"Receivables":80674000.0,"Accounts Receivable":80674000.0,"Allowance For Doubtful Accounts Receivable":-15969000.0,"Gross Accounts Receivable":96643000.0,"Cash Cash Equivalents And Short Term Investments":5866000.0,"Cash And Cash Equivalents":5866000.0},"2025-06-30":{"Ordinary Shares Number":2717476.0,"Share Issued":2717476.0,"Net Debt":397967000.0,"Total Debt":436926000.0,"Tangible Book Value":-208266000.0,"Invested Capital":682514000.0,"Working Capital":144744000.0,"Net Tangible Assets":-208266000.0,"Capital Lease Obligations":28658000.0,"Common Stock Equity":274246000.0,"Total Capitalization":673264000.0,"Total Equity Gross Minority Interest":274246000.0,"Stockholders Equity":274246000.0,"Gains Losses Not Affecting Retained Earnings":2241000.0,"Other Equity Adjustments":2241000.0,"Retained Earnings":-697047000.0,"Additional Paid In Capital":969038000.0,"Capital Stock":14000.0,"Common Stock":14000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":506374000.0,"Total Non Current Liabilities Net Minority Interest":430813000.0,"Other Non Current Liabilities":605000.0,"Non Current Deferred Liabilities":6359000.0,"Non Current Deferred Taxes Liabilities":6359000.0,"Long Term Debt And Capital Lease Obligation":423849000.0,"Long Term Capital Lease Obligation":24831000.0,"Long Term Debt":399018000.0,"Current Liabilities":75561000.0,"Other Current Liabilities":757000.0,"Current Debt And Capital Lease Obligation":13077000.0,"Current Capital Lease Obligation":3827000.0,"Current Debt":9250000.0,"Other Current Borrowings":250000.0,"Line Of Credit":9000000.0,"Pensionand Other Post Retirement Benefit Plans Current":9261000.0,"Payables And Accrued Expenses":52466000.0,"Current Accrued Expenses":38893000.0,"Payables":13573000.0,"Accounts Payable":13573000.0,"Total Assets":780620000.0,"Total Non Current Assets":560315000.0,"Other Non Current Assets":1424000.0,"Goodwill And Other Intangible Assets":482512000.0,"Other Intangible Assets":407787000.0,"Goodwill":74725000.0,"Net PPE":76379000.0,"Accumulated Depreciation":null,"Gross PPE":76379000.0,"Leases":null,"Construction In Progress":null,"Other Properties":76379000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":220305000.0,"Other Current Assets":18068000.0,"Inventory":115795000.0,"Finished Goods":105938000.0,"Work In Process":5544000.0,"Raw Materials":4313000.0,"Receivables":76141000.0,"Accounts Receivable":76141000.0,"Allowance For Doubtful Accounts Receivable":-25265000.0,"Gross Accounts Receivable":101406000.0,"Cash Cash Equivalents And Short Term Investments":10301000.0,"Cash And Cash Equivalents":10301000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":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,"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 Taxes Liabilities":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 Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":25000000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":74725000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":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},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":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,"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 Taxes Liabilities":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 Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":5000000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":74725000.0,"Net PPE":null,"Accumulated Depreciation":-63885000.0,"Gross PPE":null,"Leases":12396000.0,"Construction In Progress":5877000.0,"Other Properties":null,"Machinery Furniture Equipment":80499000.0,"Land And Improvements":2062000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":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}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-139440.139358,"Tax Rate For Calcs":0.095967,"Normalized EBITDA":13446000.0,"Total Unusual Items":-1453000.0,"Total Unusual Items Excluding Goodwill":-1453000.0,"Net Income From Continuing Operation Net Minority Interest":-8563000.0,"Reconciled Depreciation":13192000.0,"Reconciled Cost Of Revenue":68365000.0,"EBITDA":11993000.0,"EBIT":-1199000.0,"Net Interest Income":-8273000.0,"Interest Expense":8273000.0,"Normalized Income":-7249440.139358,"Net Income From Continuing And Discontinued Operation":-8563000.0,"Total Expenses":120415000.0,"Total Operating Income As Reported":-1705000.0,"Diluted Average Shares":2748334.0,"Basic Average Shares":2748334.0,"Diluted EPS":-3.12,"Basic EPS":-3.12,"Diluted NI Availto Com Stockholders":-8563000.0,"Net Income Common Stockholders":-8563000.0,"Net Income":-8563000.0,"Net Income Including Noncontrolling Interests":-8563000.0,"Net Income Continuous Operations":-8563000.0,"Tax Provision":-909000.0,"Pretax Income":-9472000.0,"Other Income Expense":-947000.0,"Other Non Operating Income Expenses":506000.0,"Special Income Charges":-1453000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":1453000.0,"Net Non Operating Interest Income Expense":-8273000.0,"Interest Expense Non Operating":8273000.0,"Operating Income":-252000.0,"Operating Expense":47670000.0,"Depreciation Amortization Depletion Income Statement":8812000.0,"Depreciation And Amortization In Income Statement":8812000.0,"Amortization":8812000.0,"Amortization Of Intangibles Income Statement":8812000.0,"Selling General And Administration":38858000.0,"Selling And Marketing Expense":17067000.0,"General And Administrative Expense":21791000.0,"Other Gand A":21791000.0,"Gross Profit":47418000.0,"Cost Of Revenue":72745000.0,"Total Revenue":120163000.0,"Operating Revenue":120163000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-1272000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":26623000.0,"Total Unusual Items":-3180000.0,"Total Unusual Items Excluding Goodwill":-3180000.0,"Net Income From Continuing Operation Net Minority Interest":2928000.0,"Reconciled Depreciation":13181000.0,"Reconciled Cost Of Revenue":46683000.0,"EBITDA":23443000.0,"EBIT":10262000.0,"Net Interest Income":-7610000.0,"Interest Expense":7610000.0,"Normalized Income":4836000.0,"Net Income From Continuing And Discontinued Operation":2928000.0,"Total Expenses":91909000.0,"Total Operating Income As Reported":-1023000.0,"Diluted Average Shares":2714306.0,"Basic Average Shares":2714306.0,"Diluted EPS":1.08,"Basic EPS":1.08,"Diluted NI Availto Com Stockholders":2928000.0,"Net Income Common Stockholders":2928000.0,"Net Income":2928000.0,"Net Income Including Noncontrolling Interests":2928000.0,"Net Income Continuous Operations":2928000.0,"Tax Provision":-276000.0,"Pretax Income":2652000.0,"Other Income Expense":8105000.0,"Other Non Operating Income Expenses":11285000.0,"Special Income Charges":-3180000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":3180000.0,"Net Non Operating Interest Income Expense":-7610000.0,"Interest Expense Non Operating":7610000.0,"Operating Income":2157000.0,"Operating Expense":40858000.0,"Depreciation Amortization Depletion Income Statement":8813000.0,"Depreciation And Amortization In Income Statement":8813000.0,"Amortization":8813000.0,"Amortization Of Intangibles Income Statement":8813000.0,"Selling General And Administration":32045000.0,"Selling And Marketing Expense":12632000.0,"General And Administrative Expense":19413000.0,"Other Gand A":19413000.0,"Gross Profit":43015000.0,"Cost Of Revenue":51051000.0,"Total Revenue":94066000.0,"Operating Revenue":94066000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1177630.835478,"Tax Rate For Calcs":0.096781,"Normalized EBITDA":13959000.0,"Total Unusual Items":-12168000.0,"Total Unusual Items Excluding Goodwill":-12168000.0,"Net Income From Continuing Operation Net Minority Interest":-17200000.0,"Reconciled Depreciation":13283000.0,"Reconciled Cost Of Revenue":86547000.0,"EBITDA":1791000.0,"EBIT":-11492000.0,"Net Interest Income":-7551000.0,"Interest Expense":7551000.0,"Normalized Income":-6209630.835478,"Net Income From Continuing And Discontinued Operation":-17200000.0,"Total Expenses":144874000.0,"Total Operating Income As Reported":-11684000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-17200000.0,"Net Income Common Stockholders":-17200000.0,"Net Income":-17200000.0,"Net Income Including Noncontrolling Interests":-17200000.0,"Net Income Continuous Operations":-17200000.0,"Tax Provision":-1843000.0,"Pretax Income":-19043000.0,"Other Income Expense":-11976000.0,"Other Non Operating Income Expenses":192000.0,"Special Income Charges":-12168000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":12168000.0,"Net Non Operating Interest Income Expense":-7551000.0,"Interest Expense Non Operating":7551000.0,"Operating Income":484000.0,"Operating Expense":53857000.0,"Depreciation Amortization Depletion Income Statement":8813000.0,"Depreciation And Amortization In Income Statement":8813000.0,"Amortization":8813000.0,"Amortization Of Intangibles Income Statement":8813000.0,"Selling General And Administration":45044000.0,"Selling And Marketing Expense":23228000.0,"General And Administrative Expense":21816000.0,"Other Gand A":21816000.0,"Gross Profit":54341000.0,"Cost Of Revenue":91017000.0,"Total Revenue":145358000.0,"Operating Revenue":145358000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-275671.870492,"Tax Rate For Calcs":0.003406,"Normalized EBITDA":11918000.0,"Total Unusual Items":-80929000.0,"Total Unusual Items Excluding Goodwill":-80929000.0,"Net Income From Continuing Operation Net Minority Interest":-89819000.0,"Reconciled Depreciation":13300000.0,"Reconciled Cost Of Revenue":72363000.0,"EBITDA":-69011000.0,"EBIT":-82311000.0,"Net Interest Income":-7815000.0,"Interest Expense":7815000.0,"Normalized Income":-9165671.870492,"Net Income From Continuing And Discontinued Operation":-89819000.0,"Total Expenses":127827000.0,"Total Operating Income As Reported":-83360000.0,"Diluted Average Shares":2684285.0,"Basic Average Shares":2684285.0,"Diluted EPS":-33.5,"Basic EPS":-33.5,"Diluted NI Availto Com Stockholders":-89819000.0,"Net Income Common Stockholders":-89819000.0,"Net Income":-89819000.0,"Net Income Including Noncontrolling Interests":-89819000.0,"Net Income Continuous Operations":-89819000.0,"Tax Provision":-307000.0,"Pretax Income":-90126000.0,"Other Income Expense":-79880000.0,"Other Non Operating Income Expenses":1049000.0,"Special Income Charges":-80929000.0,"Impairment Of Capital Assets":74725000.0,"Restructuring And Mergern Acquisition":6204000.0,"Net Non Operating Interest Income Expense":-7815000.0,"Interest Expense Non Operating":7815000.0,"Operating Income":-2431000.0,"Operating Expense":50977000.0,"Depreciation Amortization Depletion Income Statement":8813000.0,"Depreciation And Amortization In Income Statement":8813000.0,"Amortization":8813000.0,"Amortization Of Intangibles Income Statement":8813000.0,"Selling General And Administration":42164000.0,"Selling And Marketing Expense":20000000.0,"General And Administrative Expense":22164000.0,"Other Gand A":22164000.0,"Gross Profit":48546000.0,"Cost Of Revenue":76850000.0,"Total Revenue":125396000.0,"Operating Revenue":125396000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-174403.601286,"Tax Rate For Calcs":0.050289,"Normalized EBITDA":17095000.0,"Total Unusual Items":-3468000.0,"Total Unusual Items Excluding Goodwill":-3468000.0,"Net Income From Continuing Operation Net Minority Interest":-7384000.0,"Reconciled Depreciation":13311000.0,"Reconciled Cost Of Revenue":83988000.0,"EBITDA":13627000.0,"EBIT":316000.0,"Net Interest Income":-8091000.0,"Interest Expense":8091000.0,"Normalized Income":-4090403.601286,"Net Income From Continuing And Discontinued Operation":-7384000.0,"Total Expenses":148110000.0,"Total Operating Income As Reported":-6095000.0,"Diluted Average Shares":2665790.0,"Basic Average Shares":2665790.0,"Diluted EPS":-2.77,"Basic EPS":-2.77,"Diluted NI Availto Com Stockholders":-7384000.0,"Net Income Common Stockholders":-7384000.0,"Net Income":-7384000.0,"Net Income Including Noncontrolling Interests":-7384000.0,"Net Income Continuous Operations":-7384000.0,"Tax Provision":-391000.0,"Pretax Income":-7775000.0,"Other Income Expense":2943000.0,"Other Non Operating Income Expenses":6411000.0,"Special Income Charges":-3468000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":3468000.0,"Net Non Operating Interest Income Expense":-8091000.0,"Interest Expense Non Operating":8091000.0,"Operating Income":-2627000.0,"Operating Expense":59627000.0,"Depreciation Amortization Depletion Income Statement":8816000.0,"Depreciation And Amortization In Income Statement":8816000.0,"Amortization":8816000.0,"Amortization Of Intangibles Income Statement":8816000.0,"Selling General And Administration":50811000.0,"Selling And Marketing Expense":24779000.0,"General And Administrative Expense":26032000.0,"Other Gand A":26032000.0,"Gross Profit":57000000.0,"Cost Of Revenue":88483000.0,"Total Revenue":145483000.0,"Operating Revenue":145483000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":2585908.0,"Basic Average Shares":2585908.0,"Diluted EPS":-0.3,"Basic EPS":-0.3,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":26404000.0,"Repayment Of Debt":-160000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-702000.0,"Interest Paid Supplemental Data":7723000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":59687000.0,"Beginning Cash Position":33687000.0,"Changes In Cash":26000000.0,"Financing Cash Flow":-491000.0,"Cash Flow From Continuing Financing Activities":-491000.0,"Net Other Financing Charges":-331000.0,"Net Issuance Payments Of Debt":-160000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-160000.0,"Long Term Debt Payments":-160000.0,"Investing Cash Flow":-615000.0,"Cash Flow From Continuing Investing Activities":-615000.0,"Net PPE Purchase And Sale":-543000.0,"Sale Of PPE":87000.0,"Purchase Of PPE":-630000.0,"Capital Expenditure Reported":-72000.0,"Operating Cash Flow":27106000.0,"Cash Flow From Continuing Operating Activities":27106000.0,"Change In Working Capital":18266000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":180000.0,"Change In Payables And Accrued Expense":-307000.0,"Change In Prepaid Assets":16981000.0,"Change In Inventory":11514000.0,"Change In Receivables":-10102000.0,"Changes In Account Receivables":-10102000.0,"Other Non Cash Items":539000.0,"Stock Based Compensation":3528000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":13192000.0,"Depreciation And Amortization":13192000.0,"Amortization Cash Flow":10543000.0,"Amortization Of Intangibles":10543000.0,"Depreciation":2649000.0,"Operating Gains Losses":144000.0,"Gain Loss On Investment Securities":50000.0,"Gain Loss On Sale Of PPE":94000.0,"Net Income From Continuing Operations":-8563000.0},"2026-03-31":{"Free Cash Flow":14373000.0,"Repayment Of Debt":-169000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-3523000.0,"Interest Paid Supplemental Data":7604000.0,"Income Tax Paid Supplemental Data":150000.0,"End Cash Position":33687000.0,"Beginning Cash Position":19624000.0,"Changes In Cash":14063000.0,"Financing Cash Flow":-343000.0,"Cash Flow From Continuing Financing Activities":-343000.0,"Net Other Financing Charges":-174000.0,"Net Issuance Payments Of Debt":-169000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-169000.0,"Long Term Debt Payments":-169000.0,"Investing Cash Flow":-3490000.0,"Cash Flow From Continuing Investing Activities":-3490000.0,"Net PPE Purchase And Sale":-3359000.0,"Sale Of PPE":33000.0,"Purchase Of PPE":-3392000.0,"Capital Expenditure Reported":-131000.0,"Operating Cash Flow":17896000.0,"Cash Flow From Continuing Operating Activities":17896000.0,"Change In Working Capital":123000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":373000.0,"Change In Payables And Accrued Expense":-13942000.0,"Change In Prepaid Assets":-15133000.0,"Change In Inventory":11057000.0,"Change In Receivables":17768000.0,"Changes In Account Receivables":17768000.0,"Other Non Cash Items":-1142000.0,"Stock Based Compensation":1755000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":13181000.0,"Depreciation And Amortization":13181000.0,"Amortization Cash Flow":10505000.0,"Amortization Of Intangibles":10505000.0,"Depreciation":2676000.0,"Operating Gains Losses":1051000.0,"Gain Loss On Investment Securities":1040000.0,"Gain Loss On Sale Of PPE":11000.0,"Net Income From Continuing Operations":2928000.0},"2025-12-31":{"Free Cash Flow":14042000.0,"Repayment Of Debt":-12187000.0,"Issuance Of Debt":12000000.0,"Capital Expenditure":-1469000.0,"Interest Paid Supplemental Data":7896000.0,"Income Tax Paid Supplemental Data":1975000.0,"End Cash Position":19624000.0,"Beginning Cash Position":5866000.0,"Changes In Cash":13758000.0,"Financing Cash Flow":-284000.0,"Cash Flow From Continuing Financing Activities":-284000.0,"Net Other Financing Charges":-97000.0,"Net Issuance Payments Of Debt":-187000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":-12000000.0,"Short Term Debt Issuance":12000000.0,"Net Long Term Debt Issuance":-187000.0,"Long Term Debt Payments":-187000.0,"Investing Cash Flow":-1469000.0,"Cash Flow From Continuing Investing Activities":-1469000.0,"Net PPE Purchase And Sale":-1320000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-1320000.0,"Capital Expenditure Reported":-149000.0,"Operating Cash Flow":15511000.0,"Cash Flow From Continuing Operating Activities":15511000.0,"Change In Working Capital":19341000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":19000.0,"Change In Payables And Accrued Expense":6262000.0,"Change In Prepaid Assets":-1236000.0,"Change In Inventory":15795000.0,"Change In Receivables":-1499000.0,"Changes In Account Receivables":-1499000.0,"Other Non Cash Items":-4237000.0,"Stock Based Compensation":2778000.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":13283000.0,"Depreciation And Amortization":13283000.0,"Amortization Cash Flow":10503000.0,"Amortization Of Intangibles":10503000.0,"Depreciation":2780000.0,"Operating Gains Losses":1546000.0,"Gain Loss On Investment Securities":1545000.0,"Gain Loss On Sale Of PPE":1000.0,"Net Income From Continuing Operations":-17200000.0},"2025-09-30":{"Free Cash Flow":6280000.0,"Repayment Of Debt":-13194000.0,"Issuance Of Debt":4000000.0,"Capital Expenditure":-1274000.0,"Interest Paid Supplemental Data":8328000.0,"Income Tax Paid Supplemental Data":46000.0,"End Cash Position":5866000.0,"Beginning Cash Position":10301000.0,"Changes In Cash":-4435000.0,"Financing Cash Flow":-10776000.0,"Cash Flow From Continuing Financing Activities":-10776000.0,"Net Other Financing Charges":-1582000.0,"Net Issuance Payments Of Debt":-9194000.0,"Net Short Term Debt Issuance":-9000000.0,"Short Term Debt Payments":-13000000.0,"Short Term Debt Issuance":4000000.0,"Net Long Term Debt Issuance":-194000.0,"Long Term Debt Payments":-194000.0,"Investing Cash Flow":-1213000.0,"Cash Flow From Continuing Investing Activities":-1213000.0,"Net PPE Purchase And Sale":-1102000.0,"Sale Of PPE":61000.0,"Purchase Of PPE":-1163000.0,"Capital Expenditure Reported":-111000.0,"Operating Cash Flow":7554000.0,"Cash Flow From Continuing Operating Activities":7554000.0,"Change In Working Capital":3922000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":11000.0,"Change In Payables And Accrued Expense":6161000.0,"Change In Prepaid Assets":1114000.0,"Change In Inventory":1169000.0,"Change In Receivables":-4533000.0,"Changes In Account Receivables":-4533000.0,"Other Non Cash Items":38000.0,"Stock Based Compensation":3331000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":13300000.0,"Depreciation And Amortization":13300000.0,"Amortization Cash Flow":10493000.0,"Amortization Of Intangibles":10493000.0,"Depreciation":2807000.0,"Operating Gains Losses":2057000.0,"Gain Loss On Investment Securities":2118000.0,"Gain Loss On Sale Of PPE":-61000.0,"Net Income From Continuing Operations":-89819000.0},"2025-06-30":{"Free Cash Flow":15506000.0,"Repayment Of Debt":-34204000.0,"Issuance Of Debt":18000000.0,"Capital Expenditure":-2786000.0,"Interest Paid Supplemental Data":8629000.0,"Income Tax Paid Supplemental Data":616000.0,"End Cash Position":10301000.0,"Beginning Cash Position":12034000.0,"Changes In Cash":-1733000.0,"Financing Cash Flow":-17277000.0,"Cash Flow From Continuing Financing Activities":-17277000.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":-16204000.0,"Net Short Term Debt Issuance":-16000000.0,"Short Term Debt Payments":-34000000.0,"Short Term Debt Issuance":18000000.0,"Net Long Term Debt Issuance":-204000.0,"Long Term Debt Payments":-204000.0,"Investing Cash Flow":-2748000.0,"Cash Flow From Continuing Investing Activities":-2748000.0,"Net PPE Purchase And Sale":-2587000.0,"Sale Of PPE":38000.0,"Purchase Of PPE":-2625000.0,"Capital Expenditure Reported":-161000.0,"Operating Cash Flow":18292000.0,"Cash Flow From Continuing Operating Activities":18292000.0,"Change In Working Capital":7405000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":-123000.0,"Change In Payables And Accrued Expense":-21282000.0,"Change In Prepaid Assets":-1440000.0,"Change In Inventory":11441000.0,"Change In Receivables":18809000.0,"Changes In Account Receivables":18809000.0,"Other Non Cash Items":-72000.0,"Stock Based Compensation":3969000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":13311000.0,"Depreciation And Amortization":13311000.0,"Amortization Cash Flow":10504000.0,"Amortization Of Intangibles":10504000.0,"Depreciation":2807000.0,"Operating Gains Losses":1063000.0,"Gain Loss On Investment Securities":1100000.0,"Gain Loss On Sale Of PPE":-37000.0,"Net Income From Continuing Operations":-7384000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":764000.0,"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,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":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,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":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":-66000.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":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,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}