{"ticker":"DLTH","downloaded_at":"2026-08-20","balance_sheet":{"2026-04-30":{"Treasury Shares Number":470000.0,"Ordinary Shares Number":38039200.0,"Share Issued":38509200.0,"Net Debt":24003000.0,"Total Debt":148676000.0,"Tangible Book Value":158982000.0,"Invested Capital":189512000.0,"Working Capital":62297000.0,"Net Tangible Assets":158982000.0,"Capital Lease Obligations":118539000.0,"Common Stock Equity":159375000.0,"Total Capitalization":182460000.0,"Total Equity Gross Minority Interest":156570000.0,"Minority Interest":-2805000.0,"Stockholders Equity":159375000.0,"Gains Losses Not Affecting Retained Earnings":-260000.0,"Other Equity Adjustments":-260000.0,"Treasury Stock":3156000.0,"Retained Earnings":51231000.0,"Capital Stock":111560000.0,"Common Stock":111560000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":224080000.0,"Total Non Current Liabilities Net Minority Interest":123313000.0,"Non Current Deferred Liabilities":962000.0,"Non Current Deferred Taxes Liabilities":962000.0,"Long Term Debt And Capital Lease Obligation":122351000.0,"Long Term Capital Lease Obligation":99266000.0,"Long Term Debt":23085000.0,"Current Liabilities":100767000.0,"Other Current Liabilities":7827000.0,"Current Deferred Liabilities":7883000.0,"Current Deferred Revenue":7883000.0,"Current Debt And Capital Lease Obligation":26325000.0,"Current Capital Lease Obligation":19273000.0,"Current Debt":7052000.0,"Other Current Borrowings":1043000.0,"Line Of Credit":6009000.0,"Payables And Accrued Expenses":58732000.0,"Current Accrued Expenses":18660000.0,"Payables":40072000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":40072000.0,"Total Assets":380650000.0,"Total Non Current Assets":217586000.0,"Other Non Current Assets":1387000.0,"Non Current Deferred Assets":7106000.0,"Non Current Deferred Taxes Assets":null,"Investments And Advances":4676000.0,"Investmentin Financial Assets":4676000.0,"Available For Sale Securities":4676000.0,"Goodwill And Other Intangible Assets":393000.0,"Other Intangible Assets":393000.0,"Goodwill":null,"Net PPE":204024000.0,"Accumulated Depreciation":-178739000.0,"Gross PPE":382763000.0,"Leases":59552000.0,"Construction In Progress":2886000.0,"Other Properties":175271000.0,"Machinery Furniture Equipment":104242000.0,"Buildings And Improvements":36326000.0,"Land And Improvements":4486000.0,"Properties":0.0,"Current Assets":163064000.0,"Other Current Assets":22732000.0,"Current Deferred Assets":3552000.0,"Prepaid Assets":17887000.0,"Inventory":133737000.0,"Inventories Adjustments Allowances":null,"Other Inventories":1293000.0,"Finished Goods":132444000.0,"Receivables":1754000.0,"Taxes Receivable":null,"Accounts Receivable":1754000.0,"Cash Cash Equivalents And Short Term Investments":6134000.0,"Cash And Cash Equivalents":6134000.0},"2026-01-31":{"Treasury Shares Number":470000.0,"Ordinary Shares Number":36748200.0,"Share Issued":37218200.0,"Net Debt":8012000.0,"Total Debt":147435000.0,"Tangible Book Value":168576000.0,"Invested Capital":193330000.0,"Working Capital":63804000.0,"Net Tangible Assets":168576000.0,"Capital Lease Obligations":123078000.0,"Common Stock Equity":168973000.0,"Total Capitalization":192310000.0,"Total Equity Gross Minority Interest":166115000.0,"Minority Interest":-2858000.0,"Stockholders Equity":168973000.0,"Gains Losses Not Affecting Retained Earnings":-231000.0,"Other Equity Adjustments":-231000.0,"Treasury Stock":2922000.0,"Retained Earnings":61332000.0,"Capital Stock":110794000.0,"Common Stock":110794000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":236494000.0,"Total Non Current Liabilities Net Minority Interest":128247000.0,"Non Current Deferred Liabilities":962000.0,"Non Current Deferred Taxes Liabilities":962000.0,"Long Term Debt And Capital Lease Obligation":127285000.0,"Long Term Capital Lease Obligation":103948000.0,"Long Term Debt":23337000.0,"Current Liabilities":108247000.0,"Other Current Liabilities":7220000.0,"Current Deferred Liabilities":9192000.0,"Current Deferred Revenue":9192000.0,"Current Debt And Capital Lease Obligation":20150000.0,"Current Capital Lease Obligation":19130000.0,"Current Debt":1020000.0,"Other Current Borrowings":1020000.0,"Line Of Credit":null,"Payables And Accrued Expenses":71685000.0,"Current Accrued Expenses":23281000.0,"Payables":48404000.0,"Total Tax Payable":178000.0,"Income Tax Payable":178000.0,"Accounts Payable":48226000.0,"Total Assets":402609000.0,"Total Non Current Assets":230558000.0,"Other Non Current Assets":1280000.0,"Non Current Deferred Assets":8345000.0,"Non Current Deferred Taxes Assets":null,"Investments And Advances":4763000.0,"Investmentin Financial Assets":4763000.0,"Available For Sale Securities":4763000.0,"Goodwill And Other Intangible Assets":397000.0,"Other Intangible Assets":397000.0,"Goodwill":null,"Net PPE":215773000.0,"Accumulated Depreciation":-175803000.0,"Gross PPE":391576000.0,"Leases":59828000.0,"Construction In Progress":2561000.0,"Other Properties":184468000.0,"Machinery Furniture Equipment":103935000.0,"Buildings And Improvements":36298000.0,"Land And Improvements":4486000.0,"Properties":0.0,"Current Assets":172051000.0,"Other Current Assets":null,"Current Deferred Assets":4173000.0,"Prepaid Assets":15461000.0,"Inventory":133362000.0,"Inventories Adjustments Allowances":null,"Other Inventories":2020000.0,"Finished Goods":131342000.0,"Receivables":2710000.0,"Taxes Receivable":null,"Accounts Receivable":2710000.0,"Cash Cash Equivalents And Short Term Investments":16345000.0,"Cash And Cash Equivalents":16345000.0},"2025-10-31":{"Treasury Shares Number":470000.0,"Ordinary Shares Number":36691778.0,"Share Issued":37161778.0,"Net Debt":60995000.0,"Total Debt":196269000.0,"Tangible Book Value":160185000.0,"Invested Capital":229753000.0,"Working Capital":51071000.0,"Net Tangible Assets":160185000.0,"Capital Lease Obligations":127102000.0,"Common Stock Equity":160586000.0,"Total Capitalization":184172000.0,"Total Equity Gross Minority Interest":157684000.0,"Minority Interest":-2902000.0,"Stockholders Equity":160586000.0,"Gains Losses Not Affecting Retained Earnings":-192000.0,"Other Equity Adjustments":-192000.0,"Treasury Stock":2922000.0,"Retained Earnings":53588000.0,"Capital Stock":110112000.0,"Common Stock":110112000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":310322000.0,"Total Non Current Liabilities Net Minority Interest":132647000.0,"Non Current Deferred Liabilities":938000.0,"Non Current Deferred Taxes Liabilities":938000.0,"Long Term Debt And Capital Lease Obligation":131709000.0,"Long Term Capital Lease Obligation":108123000.0,"Long Term Debt":23586000.0,"Current Liabilities":177675000.0,"Other Current Liabilities":11859000.0,"Current Deferred Liabilities":7576000.0,"Current Deferred Revenue":7576000.0,"Current Debt And Capital Lease Obligation":64560000.0,"Current Capital Lease Obligation":18979000.0,"Current Debt":45581000.0,"Other Current Borrowings":997000.0,"Line Of Credit":44584000.0,"Payables And Accrued Expenses":93680000.0,"Current Accrued Expenses":13484000.0,"Payables":80196000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":80196000.0,"Total Assets":468006000.0,"Total Non Current Assets":239260000.0,"Other Non Current Assets":1286000.0,"Non Current Deferred Assets":8940000.0,"Non Current Deferred Taxes Assets":null,"Investments And Advances":4860000.0,"Investmentin Financial Assets":4860000.0,"Available For Sale Securities":4860000.0,"Goodwill And Other Intangible Assets":401000.0,"Other Intangible Assets":401000.0,"Goodwill":null,"Net PPE":223773000.0,"Accumulated Depreciation":-171058000.0,"Gross PPE":394831000.0,"Leases":59703000.0,"Construction In Progress":1196000.0,"Other Properties":189394000.0,"Machinery Furniture Equipment":103745000.0,"Buildings And Improvements":36307000.0,"Land And Improvements":4486000.0,"Properties":0.0,"Current Assets":228746000.0,"Other Current Assets":null,"Current Deferred Assets":4470000.0,"Prepaid Assets":16806000.0,"Inventory":193883000.0,"Inventories Adjustments Allowances":null,"Other Inventories":1685000.0,"Finished Goods":192198000.0,"Receivables":5415000.0,"Taxes Receivable":114000.0,"Accounts Receivable":5301000.0,"Cash Cash Equivalents And Short Term Investments":8172000.0,"Cash And Cash Equivalents":8172000.0},"2025-07-31":{"Treasury Shares Number":470000.0,"Ordinary Shares Number":36676200.0,"Share Issued":37146200.0,"Net Debt":51515000.0,"Total Debt":188949000.0,"Tangible Book Value":169588000.0,"Invested Capital":227247000.0,"Working Capital":56882000.0,"Net Tangible Assets":169588000.0,"Capital Lease Obligations":131696000.0,"Common Stock Equity":169994000.0,"Total Capitalization":193815000.0,"Total Equity Gross Minority Interest":167058000.0,"Minority Interest":-2936000.0,"Stockholders Equity":169994000.0,"Gains Losses Not Affecting Retained Earnings":-272000.0,"Other Equity Adjustments":-272000.0,"Treasury Stock":2922000.0,"Retained Earnings":63689000.0,"Capital Stock":109499000.0,"Common Stock":109499000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":266742000.0,"Total Non Current Liabilities Net Minority Interest":137692000.0,"Non Current Deferred Liabilities":938000.0,"Non Current Deferred Taxes Liabilities":938000.0,"Long Term Debt And Capital Lease Obligation":136754000.0,"Long Term Capital Lease Obligation":112933000.0,"Long Term Debt":23821000.0,"Current Liabilities":129050000.0,"Other Current Liabilities":12318000.0,"Current Deferred Liabilities":7715000.0,"Current Deferred Revenue":7715000.0,"Current Debt And Capital Lease Obligation":52195000.0,"Current Capital Lease Obligation":18763000.0,"Current Debt":33432000.0,"Other Current Borrowings":975000.0,"Line Of Credit":32457000.0,"Payables And Accrued Expenses":56822000.0,"Current Accrued Expenses":13224000.0,"Payables":43598000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":43598000.0,"Total Assets":433800000.0,"Total Non Current Assets":247868000.0,"Other Non Current Assets":1361000.0,"Non Current Deferred Assets":9415000.0,"Non Current Deferred Taxes Assets":null,"Investments And Advances":4834000.0,"Investmentin Financial Assets":4834000.0,"Available For Sale Securities":4834000.0,"Goodwill And Other Intangible Assets":406000.0,"Other Intangible Assets":406000.0,"Goodwill":null,"Net PPE":231852000.0,"Accumulated Depreciation":-165720000.0,"Gross PPE":397572000.0,"Leases":57330000.0,"Construction In Progress":3252000.0,"Other Properties":194240000.0,"Machinery Furniture Equipment":101957000.0,"Buildings And Improvements":36307000.0,"Land And Improvements":4486000.0,"Properties":0.0,"Current Assets":185932000.0,"Other Current Assets":null,"Current Deferred Assets":4708000.0,"Prepaid Assets":16533000.0,"Inventory":149945000.0,"Inventories Adjustments Allowances":-3716000.0,"Other Inventories":153661000.0,"Finished Goods":null,"Receivables":9008000.0,"Taxes Receivable":114000.0,"Accounts Receivable":8894000.0,"Cash Cash Equivalents And Short Term Investments":5738000.0,"Cash And Cash Equivalents":5738000.0},"2025-04-30":{"Treasury Shares Number":264000.0,"Ordinary Shares Number":35254200.0,"Share Issued":35518200.0,"Net Debt":80428000.0,"Total Debt":223893000.0,"Tangible Book Value":167451000.0,"Invested Capital":256868000.0,"Working Capital":54170000.0,"Net Tangible Assets":167451000.0,"Capital Lease Obligations":134886000.0,"Common Stock Equity":167861000.0,"Total Capitalization":191915000.0,"Total Equity Gross Minority Interest":164893000.0,"Minority Interest":-2968000.0,"Stockholders Equity":167861000.0,"Gains Losses Not Affecting Retained Earnings":-300000.0,"Other Equity Adjustments":-300000.0,"Treasury Stock":2596000.0,"Retained Earnings":62428000.0,"Capital Stock":108329000.0,"Common Stock":108329000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":298812000.0,"Total Non Current Liabilities Net Minority Interest":141858000.0,"Non Current Deferred Liabilities":1371000.0,"Non Current Deferred Taxes Liabilities":1371000.0,"Long Term Debt And Capital Lease Obligation":140487000.0,"Long Term Capital Lease Obligation":116433000.0,"Long Term Debt":24054000.0,"Current Liabilities":156954000.0,"Other Current Liabilities":6936000.0,"Current Deferred Liabilities":8514000.0,"Current Deferred Revenue":8514000.0,"Current Debt And Capital Lease Obligation":83406000.0,"Current Capital Lease Obligation":18453000.0,"Current Debt":64953000.0,"Other Current Borrowings":953000.0,"Line Of Credit":64000000.0,"Payables And Accrued Expenses":58098000.0,"Current Accrued Expenses":12093000.0,"Payables":46005000.0,"Total Tax Payable":65000.0,"Income Tax Payable":65000.0,"Accounts Payable":45940000.0,"Total Assets":463705000.0,"Total Non Current Assets":252581000.0,"Other Non Current Assets":1393000.0,"Non Current Deferred Assets":7456000.0,"Non Current Deferred Taxes Assets":0.0,"Investments And Advances":4860000.0,"Investmentin Financial Assets":4860000.0,"Available For Sale Securities":4860000.0,"Goodwill And Other Intangible Assets":410000.0,"Other Intangible Assets":410000.0,"Goodwill":null,"Net PPE":238462000.0,"Accumulated Depreciation":-165337000.0,"Gross PPE":403799000.0,"Leases":58202000.0,"Construction In Progress":2073000.0,"Other Properties":197800000.0,"Machinery Furniture Equipment":104947000.0,"Buildings And Improvements":36291000.0,"Land And Improvements":4486000.0,"Properties":0.0,"Current Assets":211124000.0,"Other Current Assets":null,"Current Deferred Assets":3728000.0,"Prepaid Assets":16726000.0,"Inventory":177843000.0,"Inventories Adjustments Allowances":null,"Other Inventories":177843000.0,"Finished Goods":null,"Receivables":4248000.0,"Taxes Receivable":0.0,"Accounts Receivable":4248000.0,"Cash Cash Equivalents And Short Term Investments":8579000.0,"Cash And Cash Equivalents":8579000.0},"2025-01-31":{"Treasury Shares Number":null,"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,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":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 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,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":65000.0,"Income Tax Payable":65000.0,"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":0.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"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,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Finished Goods":166545000.0,"Receivables":null,"Taxes Receivable":0.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-04-30":{"Tax Effect Of Unusual Items":-1625200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":703000.0,"Total Unusual Items":-4063000.0,"Total Unusual Items Excluding Goodwill":-4063000.0,"Net Income From Continuing Operation Net Minority Interest":-10101000.0,"Reconciled Depreciation":5778000.0,"Reconciled Cost Of Revenue":41960000.0,"EBITDA":-3360000.0,"EBIT":-9138000.0,"Net Interest Income":-790000.0,"Interest Expense":790000.0,"Normalized Income":-7663200.0,"Net Income From Continuing And Discontinued Operation":-10101000.0,"Total Expenses":103762000.0,"Total Operating Income As Reported":-9231000.0,"Diluted Average Shares":34712000.0,"Basic Average Shares":34712000.0,"Diluted EPS":-0.29,"Basic EPS":-0.29,"Diluted NI Availto Com Stockholders":-10101000.0,"Net Income Common Stockholders":-10101000.0,"Net Income":-10101000.0,"Minority Interests":-53000.0,"Net Income Including Noncontrolling Interests":-10048000.0,"Net Income Continuous Operations":-10048000.0,"Tax Provision":120000.0,"Pretax Income":-9928000.0,"Other Income Expense":-3970000.0,"Other Non Operating Income Expenses":93000.0,"Special Income Charges":-4063000.0,"Impairment Of Capital Assets":2709000.0,"Restructuring And Mergern Acquisition":1354000.0,"Net Non Operating Interest Income Expense":-790000.0,"Interest Expense Non Operating":790000.0,"Operating Income":-5168000.0,"Operating Expense":61802000.0,"Selling General And Administration":61802000.0,"Gross Profit":56634000.0,"Cost Of Revenue":41960000.0,"Total Revenue":98594000.0,"Operating Revenue":98594000.0},"2026-01-31":{"Tax Effect Of Unusual Items":-16434.446354,"Tax Rate For Calcs":0.043825,"Normalized EBITDA":15485000.0,"Total Unusual Items":-375000.0,"Total Unusual Items Excluding Goodwill":-375000.0,"Net Income From Continuing Operation Net Minority Interest":7745000.0,"Reconciled Depreciation":5943000.0,"Reconciled Cost Of Revenue":101499000.0,"EBITDA":15110000.0,"EBIT":9167000.0,"Net Interest Income":-1021000.0,"Interest Expense":1021000.0,"Normalized Income":8103565.553646,"Net Income From Continuing And Discontinued Operation":7745000.0,"Total Expenses":206891000.0,"Total Operating Income As Reported":8627000.0,"Diluted Average Shares":35512000.0,"Basic Average Shares":34537000.0,"Diluted EPS":0.22,"Basic EPS":0.22,"Diluted NI Availto Com Stockholders":7745000.0,"Net Income Common Stockholders":7745000.0,"Net Income":7745000.0,"Minority Interests":-44000.0,"Net Income Including Noncontrolling Interests":7789000.0,"Net Income Continuous Operations":7789000.0,"Tax Provision":357000.0,"Pretax Income":8146000.0,"Other Income Expense":165000.0,"Other Non Operating Income Expenses":540000.0,"Special Income Charges":-375000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":375000.0,"Net Non Operating Interest Income Expense":-1021000.0,"Interest Expense Non Operating":1021000.0,"Operating Income":9002000.0,"Operating Expense":105392000.0,"Selling General And Administration":105392000.0,"Gross Profit":114394000.0,"Cost Of Revenue":101499000.0,"Total Revenue":215893000.0,"Operating Revenue":215893000.0},"2025-10-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2602000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-10101000.0,"Reconciled Depreciation":6234000.0,"Reconciled Cost Of Revenue":53025000.0,"EBITDA":-2602000.0,"EBIT":-8836000.0,"Net Interest Income":-1231000.0,"Interest Expense":1231000.0,"Normalized Income":-10101000.0,"Net Income From Continuing And Discontinued Operation":-10101000.0,"Total Expenses":123705000.0,"Total Operating Income As Reported":-8834000.0,"Diluted Average Shares":34517000.0,"Basic Average Shares":34517000.0,"Diluted EPS":-0.29,"Basic EPS":-0.29,"Diluted NI Availto Com Stockholders":-10101000.0,"Net Income Common Stockholders":-10101000.0,"Net Income":-10101000.0,"Minority Interests":-34000.0,"Net Income Including Noncontrolling Interests":-10067000.0,"Net Income Continuous Operations":-10067000.0,"Tax Provision":0.0,"Pretax Income":-10067000.0,"Other Income Expense":-2000.0,"Other Non Operating Income Expenses":-2000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-1231000.0,"Interest Expense Non Operating":1231000.0,"Operating Income":-8834000.0,"Operating Expense":70680000.0,"Selling General And Administration":70680000.0,"Gross Profit":61846000.0,"Cost Of Revenue":53025000.0,"Total Revenue":114871000.0,"Operating Revenue":114871000.0},"2025-07-31":{"Tax Effect Of Unusual Items":-178500.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":9715000.0,"Total Unusual Items":-850000.0,"Total Unusual Items Excluding Goodwill":-850000.0,"Net Income From Continuing Operation Net Minority Interest":1261000.0,"Reconciled Depreciation":6545000.0,"Reconciled Cost Of Revenue":59697000.0,"EBITDA":8865000.0,"EBIT":2320000.0,"Net Interest Income":-1469000.0,"Interest Expense":1469000.0,"Normalized Income":1932500.0,"Net Income From Continuing And Discontinued Operation":1261000.0,"Total Expenses":128464000.0,"Total Operating Income As Reported":2402000.0,"Diluted Average Shares":34656000.0,"Basic Average Shares":34448000.0,"Diluted EPS":0.04,"Basic EPS":0.04,"Diluted NI Availto Com Stockholders":1261000.0,"Net Income Common Stockholders":1261000.0,"Net Income":1261000.0,"Minority Interests":-32000.0,"Net Income Including Noncontrolling Interests":1293000.0,"Net Income Continuous Operations":1293000.0,"Tax Provision":-442000.0,"Pretax Income":851000.0,"Other Income Expense":-932000.0,"Other Non Operating Income Expenses":-82000.0,"Special Income Charges":-850000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":850000.0,"Net Non Operating Interest Income Expense":-1469000.0,"Interest Expense Non Operating":1469000.0,"Operating Income":3252000.0,"Operating Expense":68767000.0,"Selling General And Administration":68767000.0,"Gross Profit":72019000.0,"Cost Of Revenue":59697000.0,"Total Revenue":131716000.0,"Operating Revenue":131716000.0},"2025-04-30":{"Tax Effect Of Unusual Items":-115290.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5215000.0,"Total Unusual Items":-549000.0,"Total Unusual Items Excluding Goodwill":-549000.0,"Net Income From Continuing Operation Net Minority Interest":-15293000.0,"Reconciled Depreciation":6749000.0,"Reconciled Cost Of Revenue":49349000.0,"EBITDA":-5764000.0,"EBIT":-12513000.0,"Net Interest Income":-1481000.0,"Interest Expense":1481000.0,"Normalized Income":-14859290.0,"Net Income From Continuing And Discontinued Operation":-15293000.0,"Total Expenses":114507000.0,"Total Operating Income As Reported":-12352000.0,"Diluted Average Shares":33714000.0,"Basic Average Shares":33714000.0,"Diluted EPS":-0.45,"Basic EPS":-0.45,"Diluted NI Availto Com Stockholders":-15293000.0,"Net Income Common Stockholders":-15293000.0,"Net Income":-15293000.0,"Minority Interests":-29000.0,"Net Income Including Noncontrolling Interests":-15264000.0,"Net Income Continuous Operations":-15264000.0,"Tax Provision":1270000.0,"Pretax Income":-13994000.0,"Other Income Expense":-710000.0,"Other Non Operating Income Expenses":-161000.0,"Special Income Charges":-549000.0,"Impairment Of Capital Assets":549000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-1481000.0,"Interest Expense Non Operating":1481000.0,"Operating Income":-11803000.0,"Operating Expense":65158000.0,"Selling General And Administration":65158000.0,"Gross Profit":53355000.0,"Cost Of Revenue":49349000.0,"Total Revenue":102704000.0,"Operating Revenue":102704000.0}},"cashflow":{"2026-04-30":{"Free Cash Flow":-15197000.0,"Repayment Of Debt":-7988000.0,"Issuance Of Debt":13093000.0,"Capital Expenditure":-1779000.0,"Interest Paid Supplemental Data":790000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":6134000.0,"Beginning Cash Position":16345000.0,"Changes In Cash":-10211000.0,"Financing Cash Flow":4928000.0,"Cash Flow From Continuing Financing Activities":4928000.0,"Net Other Financing Charges":-177000.0,"Net Issuance Payments Of Debt":5105000.0,"Net Short Term Debt Issuance":6010000.0,"Short Term Debt Payments":-7083000.0,"Short Term Debt Issuance":13093000.0,"Net Long Term Debt Issuance":-905000.0,"Long Term Debt Payments":-905000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1721000.0,"Cash Flow From Continuing Investing Activities":-1721000.0,"Net Investment Purchase And Sale":58000.0,"Sale Of Investment":58000.0,"Net PPE Purchase And Sale":-1779000.0,"Purchase Of PPE":-1779000.0,"Operating Cash Flow":-13418000.0,"Cash Flow From Continuing Operating Activities":-13418000.0,"Change In Working Capital":-17899000.0,"Change In Other Working Capital":-2165000.0,"Change In Other Current Assets":-780000.0,"Change In Payables And Accrued Expense":-12782000.0,"Change In Accrued Expense":-4659000.0,"Change In Payable":-8123000.0,"Change In Account Payable":-8123000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-2026000.0,"Change In Inventory":-1102000.0,"Change In Receivables":956000.0,"Changes In Account Receivables":956000.0,"Other Non Cash Items":4032000.0,"Stock Based Compensation":709000.0,"Asset Impairment Charge":2709000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":5778000.0,"Depreciation And Amortization":5778000.0,"Operating Gains Losses":1301000.0,"Gain Loss On Sale Of PPE":1301000.0,"Net Income From Continuing Operations":-10048000.0},"2026-01-31":{"Free Cash Flow":53521000.0,"Repayment Of Debt":-81922000.0,"Issuance Of Debt":36441000.0,"Capital Expenditure":-1766000.0,"Interest Paid Supplemental Data":1021000.0,"Income Tax Paid Supplemental Data":170000.0,"End Cash Position":16345000.0,"Beginning Cash Position":8172000.0,"Changes In Cash":8173000.0,"Financing Cash Flow":-45406000.0,"Cash Flow From Continuing Financing Activities":-45406000.0,"Net Other Financing Charges":75000.0,"Net Issuance Payments Of Debt":-45481000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-45481000.0,"Long Term Debt Payments":-81922000.0,"Long Term Debt Issuance":36441000.0,"Investing Cash Flow":-1708000.0,"Cash Flow From Continuing Investing Activities":-1708000.0,"Net Investment Purchase And Sale":58000.0,"Sale Of Investment":58000.0,"Net PPE Purchase And Sale":-1766000.0,"Purchase Of PPE":-1766000.0,"Operating Cash Flow":55287000.0,"Cash Flow From Continuing Operating Activities":55287000.0,"Change In Working Capital":41471000.0,"Change In Other Working Capital":244000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-24677000.0,"Change In Accrued Expense":6143000.0,"Change In Payable":-30820000.0,"Change In Account Payable":-30998000.0,"Change In Tax Payable":178000.0,"Change In Income Tax Payable":178000.0,"Change In Prepaid Assets":2215000.0,"Change In Inventory":60856000.0,"Change In Receivables":2705000.0,"Changes In Account Receivables":2591000.0,"Other Non Cash Items":null,"Stock Based Compensation":609000.0,"Asset Impairment Charge":null,"Deferred Tax":24000.0,"Deferred Income Tax":24000.0,"Depreciation Amortization Depletion":5943000.0,"Depreciation And Amortization":5943000.0,"Operating Gains Losses":-549000.0,"Gain Loss On Sale Of PPE":-549000.0,"Net Income From Continuing Operations":7789000.0},"2025-10-31":{"Free Cash Flow":-8941000.0,"Repayment Of Debt":-51180000.0,"Issuance Of Debt":62438000.0,"Capital Expenditure":-2262000.0,"Interest Paid Supplemental Data":1231000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":8172000.0,"Beginning Cash Position":5738000.0,"Changes In Cash":2434000.0,"Financing Cash Flow":11320000.0,"Cash Flow From Continuing Financing Activities":11320000.0,"Net Other Financing Charges":62000.0,"Net Issuance Payments Of Debt":11258000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":43715000.0,"Long Term Debt Payments":-94970000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2207000.0,"Cash Flow From Continuing Investing Activities":-2207000.0,"Net Investment Purchase And Sale":55000.0,"Sale Of Investment":55000.0,"Net PPE Purchase And Sale":-2262000.0,"Purchase Of PPE":-2262000.0,"Operating Cash Flow":-6679000.0,"Cash Flow From Continuing Operating Activities":-6679000.0,"Change In Working Capital":-3209000.0,"Change In Other Working Capital":-1104000.0,"Change In Other Current Assets":49000.0,"Change In Payables And Accrued Expense":36593000.0,"Change In Accrued Expense":-236000.0,"Change In Payable":36829000.0,"Change In Account Payable":36829000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":1807000.0,"Change In Inventory":-44147000.0,"Change In Receivables":3593000.0,"Changes In Account Receivables":3593000.0,"Other Non Cash Items":null,"Stock Based Compensation":549000.0,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":6234000.0,"Depreciation And Amortization":6234000.0,"Operating Gains Losses":-186000.0,"Gain Loss On Sale Of PPE":-186000.0,"Net Income From Continuing Operations":-10067000.0},"2025-07-31":{"Free Cash Flow":29787000.0,"Repayment Of Debt":-44198000.0,"Issuance Of Debt":11797000.0,"Capital Expenditure":-2240000.0,"Interest Paid Supplemental Data":1469000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5738000.0,"Beginning Cash Position":8579000.0,"Changes In Cash":-2841000.0,"Financing Cash Flow":-32682000.0,"Cash Flow From Continuing Financing Activities":-32682000.0,"Net Other Financing Charges":-281000.0,"Net Issuance Payments Of Debt":-32401000.0,"Net Short Term Debt Issuance":-31543000.0,"Short Term Debt Payments":-43340000.0,"Short Term Debt Issuance":11797000.0,"Net Long Term Debt Issuance":-858000.0,"Long Term Debt Payments":-858000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2186000.0,"Cash Flow From Continuing Investing Activities":-2186000.0,"Net Investment Purchase And Sale":54000.0,"Sale Of Investment":54000.0,"Net PPE Purchase And Sale":-2240000.0,"Purchase Of PPE":-2240000.0,"Operating Cash Flow":32027000.0,"Cash Flow From Continuing Operating Activities":32027000.0,"Change In Working Capital":27906000.0,"Change In Other Working Capital":3032000.0,"Change In Other Current Assets":16000.0,"Change In Payables And Accrued Expense":2808000.0,"Change In Accrued Expense":5445000.0,"Change In Payable":-2637000.0,"Change In Account Payable":-2572000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1247000.0,"Change In Inventory":28057000.0,"Change In Receivables":-4760000.0,"Changes In Account Receivables":-4646000.0,"Other Non Cash Items":null,"Stock Based Compensation":1094000.0,"Asset Impairment Charge":null,"Deferred Tax":-433000.0,"Deferred Income Tax":-433000.0,"Depreciation Amortization Depletion":6545000.0,"Depreciation And Amortization":6545000.0,"Operating Gains Losses":157000.0,"Gain Loss On Sale Of PPE":157000.0,"Net Income From Continuing Operations":1293000.0},"2025-04-30":{"Free Cash Flow":-57795000.0,"Repayment Of Debt":-1297000.0,"Issuance Of Debt":64450000.0,"Capital Expenditure":-1332000.0,"Interest Paid Supplemental Data":1481000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":8579000.0,"Beginning Cash Position":3335000.0,"Changes In Cash":5244000.0,"Financing Cash Flow":62986000.0,"Cash Flow From Continuing Financing Activities":62986000.0,"Net Other Financing Charges":-167000.0,"Net Issuance Payments Of Debt":63153000.0,"Net Short Term Debt Issuance":64000000.0,"Short Term Debt Payments":-450000.0,"Short Term Debt Issuance":64450000.0,"Net Long Term Debt Issuance":-847000.0,"Long Term Debt Payments":-847000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1279000.0,"Cash Flow From Continuing Investing Activities":-1279000.0,"Net Investment Purchase And Sale":53000.0,"Sale Of Investment":53000.0,"Net PPE Purchase And Sale":-1332000.0,"Purchase Of PPE":-1332000.0,"Operating Cash Flow":-56463000.0,"Cash Flow From Continuing Operating Activities":-56463000.0,"Change In Working Capital":-54856000.0,"Change In Other Working Capital":-6803000.0,"Change In Other Current Assets":-193000.0,"Change In Payables And Accrued Expense":-36099000.0,"Change In Accrued Expense":-7940000.0,"Change In Payable":-28159000.0,"Change In Account Payable":-28159000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1920000.0,"Change In Inventory":-9563000.0,"Change In Receivables":-278000.0,"Changes In Account Receivables":-278000.0,"Other Non Cash Items":3986000.0,"Stock Based Compensation":254000.0,"Asset Impairment Charge":549000.0,"Deferred Tax":1371000.0,"Deferred Income Tax":1371000.0,"Depreciation Amortization Depletion":6749000.0,"Depreciation And Amortization":6749000.0,"Operating Gains Losses":748000.0,"Gain Loss On Sale Of PPE":748000.0,"Net Income From Continuing Operations":-15264000.0},"2025-01-31":{"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":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,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":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 Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":65000.0,"Change In Income Tax Payable":65000.0,"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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}