{"ticker":"DORM","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":29665940.0,"Share Issued":29665940.0,"Net Debt":308497000.0,"Total Debt":528253000.0,"Tangible Book Value":881272000.0,"Invested Capital":1955519000.0,"Working Capital":1121501000.0,"Net Tangible Assets":881272000.0,"Capital Lease Obligations":87774000.0,"Common Stock Equity":1515040000.0,"Total Capitalization":1955519000.0,"Total Equity Gross Minority Interest":1515040000.0,"Stockholders Equity":1515040000.0,"Gains Losses Not Affecting Retained Earnings":-5139000.0,"Other Equity Adjustments":-5139000.0,"Retained Earnings":1380443000.0,"Additional Paid In Capital":139439000.0,"Capital Stock":297000.0,"Common Stock":297000.0,"Total Liabilities Net Minority Interest":985123000.0,"Total Non Current Liabilities Net Minority Interest":553368000.0,"Other Non Current Liabilities":21321000.0,"Non Current Deferred Liabilities":3794000.0,"Non Current Deferred Taxes Liabilities":3794000.0,"Long Term Debt And Capital Lease Obligation":528253000.0,"Long Term Capital Lease Obligation":87774000.0,"Long Term Debt":440479000.0,"Current Liabilities":431755000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":23155000.0,"Payables And Accrued Expenses":408600000.0,"Current Accrued Expenses":245041000.0,"Payables":163559000.0,"Accounts Payable":163559000.0,"Total Assets":2500163000.0,"Total Non Current Assets":946907000.0,"Other Non Current Assets":41589000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":633768000.0,"Other Intangible Assets":246434000.0,"Goodwill":387334000.0,"Net PPE":271550000.0,"Accumulated Depreciation":null,"Gross PPE":271550000.0,"Other Properties":271550000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":1553256000.0,"Other Current Assets":59144000.0,"Inventory":808020000.0,"Other Inventories":247717000.0,"Finished Goods":530233000.0,"Raw Materials":30070000.0,"Receivables":554110000.0,"Accounts Receivable":554110000.0,"Allowance For Doubtful Accounts Receivable":-2029000.0,"Gross Accounts Receivable":556139000.0,"Cash Cash Equivalents And Short Term Investments":131982000.0,"Cash And Cash Equivalents":131982000.0},"2026-03-31":{"Ordinary Shares Number":30031601.0,"Share Issued":30031601.0,"Net Debt":411956000.0,"Total Debt":548238000.0,"Tangible Book Value":827584000.0,"Invested Capital":1921715000.0,"Working Capital":1027275000.0,"Net Tangible Assets":827584000.0,"Capital Lease Obligations":93226000.0,"Common Stock Equity":1466703000.0,"Total Capitalization":1869215000.0,"Total Equity Gross Minority Interest":1466703000.0,"Stockholders Equity":1466703000.0,"Gains Losses Not Affecting Retained Earnings":-4919000.0,"Other Equity Adjustments":-4919000.0,"Retained Earnings":1337092000.0,"Additional Paid In Capital":134230000.0,"Capital Stock":300000.0,"Common Stock":300000.0,"Total Liabilities Net Minority Interest":968428000.0,"Total Non Current Liabilities Net Minority Interest":520303000.0,"Other Non Current Liabilities":20697000.0,"Non Current Deferred Liabilities":3868000.0,"Non Current Deferred Taxes Liabilities":3868000.0,"Long Term Debt And Capital Lease Obligation":495738000.0,"Long Term Capital Lease Obligation":93226000.0,"Long Term Debt":402512000.0,"Current Liabilities":448125000.0,"Current Debt And Capital Lease Obligation":52500000.0,"Current Debt":52500000.0,"Other Current Borrowings":37500000.0,"Line Of Credit":15000000.0,"Pensionand Other Post Retirement Benefit Plans Current":17577000.0,"Payables And Accrued Expenses":378048000.0,"Current Accrued Expenses":244499000.0,"Payables":133549000.0,"Accounts Payable":133549000.0,"Total Assets":2435131000.0,"Total Non Current Assets":959731000.0,"Other Non Current Assets":43836000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":639119000.0,"Other Intangible Assets":251785000.0,"Goodwill":387334000.0,"Net PPE":276776000.0,"Accumulated Depreciation":null,"Gross PPE":276776000.0,"Other Properties":276776000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":1475400000.0,"Other Current Assets":26896000.0,"Inventory":902422000.0,"Other Inventories":258507000.0,"Finished Goods":609141000.0,"Raw Materials":34774000.0,"Receivables":503026000.0,"Accounts Receivable":503026000.0,"Allowance For Doubtful Accounts Receivable":-1879000.0,"Gross Accounts Receivable":504905000.0,"Cash Cash Equivalents And Short Term Investments":43056000.0,"Cash And Cash Equivalents":43056000.0},"2025-12-31":{"Ordinary Shares Number":30391955.0,"Share Issued":30391955.0,"Net Debt":390477000.0,"Total Debt":536481000.0,"Tangible Book Value":832662000.0,"Invested Capital":1916988000.0,"Working Capital":1028699000.0,"Net Tangible Assets":832662000.0,"Capital Lease Obligations":96568000.0,"Common Stock Equity":1477075000.0,"Total Capitalization":1879488000.0,"Total Equity Gross Minority Interest":1477075000.0,"Stockholders Equity":1477075000.0,"Gains Losses Not Affecting Retained Earnings":-4521000.0,"Other Equity Adjustments":-4521000.0,"Retained Earnings":1344183000.0,"Additional Paid In Capital":137109000.0,"Capital Stock":304000.0,"Common Stock":304000.0,"Total Liabilities Net Minority Interest":1016003000.0,"Total Non Current Liabilities Net Minority Interest":523176000.0,"Other Non Current Liabilities":20218000.0,"Non Current Deferred Liabilities":3977000.0,"Non Current Deferred Taxes Liabilities":3977000.0,"Long Term Debt And Capital Lease Obligation":498981000.0,"Long Term Capital Lease Obligation":96568000.0,"Long Term Debt":402413000.0,"Current Liabilities":492827000.0,"Current Debt And Capital Lease Obligation":37500000.0,"Current Debt":37500000.0,"Other Current Borrowings":37500000.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":30756000.0,"Payables And Accrued Expenses":424571000.0,"Current Accrued Expenses":239446000.0,"Payables":185125000.0,"Accounts Payable":185125000.0,"Total Assets":2493078000.0,"Total Non Current Assets":971552000.0,"Other Non Current Assets":45557000.0,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Goodwill And Other Intangible Assets":644413000.0,"Other Intangible Assets":257079000.0,"Goodwill":387334000.0,"Net PPE":281582000.0,"Accumulated Depreciation":-306517000.0,"Gross PPE":588099000.0,"Other Properties":112805000.0,"Machinery Furniture Equipment":409892000.0,"Buildings And Improvements":65402000.0,"Properties":0.0,"Current Assets":1521526000.0,"Other Current Assets":33819000.0,"Inventory":959019000.0,"Other Inventories":300292000.0,"Finished Goods":622029000.0,"Raw Materials":36698000.0,"Receivables":479252000.0,"Accounts Receivable":479252000.0,"Allowance For Doubtful Accounts Receivable":-1948000.0,"Gross Accounts Receivable":481200000.0,"Cash Cash Equivalents And Short Term Investments":49436000.0,"Cash And Cash Equivalents":49436000.0},"2025-09-30":{"Ordinary Shares Number":30561782.0,"Share Issued":30561782.0,"Net Debt":399933000.0,"Total Debt":554756000.0,"Tangible Book Value":776512000.0,"Invested Capital":1938019000.0,"Working Capital":1000273000.0,"Net Tangible Assets":776512000.0,"Capital Lease Obligations":99318000.0,"Common Stock Equity":1482581000.0,"Total Capitalization":1903644000.0,"Total Equity Gross Minority Interest":1482581000.0,"Stockholders Equity":1482581000.0,"Gains Losses Not Affecting Retained Earnings":-5210000.0,"Other Equity Adjustments":-5210000.0,"Retained Earnings":1357951000.0,"Additional Paid In Capital":129534000.0,"Capital Stock":306000.0,"Common Stock":306000.0,"Total Liabilities Net Minority Interest":1069945000.0,"Total Non Current Liabilities Net Minority Interest":553229000.0,"Other Non Current Liabilities":20422000.0,"Non Current Deferred Liabilities":12426000.0,"Non Current Deferred Taxes Liabilities":12426000.0,"Long Term Debt And Capital Lease Obligation":520381000.0,"Long Term Capital Lease Obligation":99318000.0,"Long Term Debt":421063000.0,"Current Liabilities":516716000.0,"Current Debt And Capital Lease Obligation":34375000.0,"Current Debt":34375000.0,"Other Current Borrowings":34375000.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":25517000.0,"Payables And Accrued Expenses":456824000.0,"Current Accrued Expenses":241736000.0,"Payables":215088000.0,"Accounts Payable":215088000.0,"Total Assets":2552526000.0,"Total Non Current Assets":1035537000.0,"Other Non Current Assets":46406000.0,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Goodwill And Other Intangible Assets":706069000.0,"Other Intangible Assets":262229000.0,"Goodwill":443840000.0,"Net PPE":283062000.0,"Accumulated Depreciation":null,"Gross PPE":283062000.0,"Other Properties":283062000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":1516989000.0,"Other Current Assets":40986000.0,"Inventory":899904000.0,"Other Inventories":289910000.0,"Finished Goods":575824000.0,"Raw Materials":34170000.0,"Receivables":520594000.0,"Accounts Receivable":520594000.0,"Allowance For Doubtful Accounts Receivable":-1775000.0,"Gross Accounts Receivable":522369000.0,"Cash Cash Equivalents And Short Term Investments":55505000.0,"Cash And Cash Equivalents":55505000.0},"2025-06-30":{"Ordinary Shares Number":30523887.0,"Share Issued":30523887.0,"Net Debt":404743000.0,"Total Debt":559308000.0,"Tangible Book Value":687582000.0,"Invested Capital":1861334000.0,"Working Capital":906657000.0,"Net Tangible Assets":687582000.0,"Capital Lease Obligations":97720000.0,"Common Stock Equity":1399746000.0,"Total Capitalization":1830084000.0,"Total Equity Gross Minority Interest":1399746000.0,"Stockholders Equity":1399746000.0,"Gains Losses Not Affecting Retained Earnings":-4214000.0,"Other Equity Adjustments":-4214000.0,"Retained Earnings":1281741000.0,"Additional Paid In Capital":121914000.0,"Capital Stock":305000.0,"Common Stock":305000.0,"Total Liabilities Net Minority Interest":1071719000.0,"Total Non Current Liabilities Net Minority Interest":551645000.0,"Other Non Current Liabilities":19784000.0,"Non Current Deferred Liabilities":3803000.0,"Non Current Deferred Taxes Liabilities":3803000.0,"Long Term Debt And Capital Lease Obligation":528058000.0,"Long Term Capital Lease Obligation":97720000.0,"Long Term Debt":430338000.0,"Current Liabilities":520074000.0,"Current Debt And Capital Lease Obligation":31250000.0,"Current Debt":31250000.0,"Other Current Borrowings":31250000.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":24083000.0,"Payables And Accrued Expenses":464741000.0,"Current Accrued Expenses":243434000.0,"Payables":221307000.0,"Accounts Payable":221307000.0,"Total Assets":2471465000.0,"Total Non Current Assets":1044734000.0,"Other Non Current Assets":48075000.0,"Non Current Deferred Assets":5865000.0,"Non Current Deferred Taxes Assets":5865000.0,"Goodwill And Other Intangible Assets":712164000.0,"Other Intangible Assets":267830000.0,"Goodwill":444334000.0,"Net PPE":278630000.0,"Accumulated Depreciation":null,"Gross PPE":278630000.0,"Other Properties":278630000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":1426731000.0,"Other Current Assets":39554000.0,"Inventory":798211000.0,"Other Inventories":267810000.0,"Finished Goods":502190000.0,"Raw Materials":28211000.0,"Receivables":532121000.0,"Accounts Receivable":532121000.0,"Allowance For Doubtful Accounts Receivable":-2131000.0,"Gross Accounts Receivable":534252000.0,"Cash Cash Equivalents And Short Term Investments":56845000.0,"Cash And Cash Equivalents":56845000.0},"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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":21875000.0,"Current Debt":21875000.0,"Other Current Borrowings":21875000.0,"Line Of Credit":0.0,"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,"Non Current Deferred Assets":5836000.0,"Non Current Deferred Taxes Assets":5836000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"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,"Non Current Deferred Assets":5786000.0,"Non Current Deferred Taxes Assets":5786000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-272316000.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":369775000.0,"Buildings And Improvements":67040000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":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":0.0,"Tax Rate For Calcs":0.239966,"Normalized EBITDA":135703000.0,"Net Income From Continuing Operation Net Minority Interest":87771000.0,"Reconciled Depreciation":13909000.0,"Reconciled Cost Of Revenue":293373000.0,"EBITDA":135703000.0,"EBIT":121794000.0,"Net Interest Income":-6311000.0,"Interest Expense":6311000.0,"Normalized Income":87771000.0,"Net Income From Continuing And Discontinued Operation":87771000.0,"Total Expenses":428381000.0,"Total Operating Income As Reported":116217000.0,"Diluted Average Shares":29995000.0,"Basic Average Shares":29864000.0,"Diluted EPS":2.93,"Basic EPS":2.94,"Diluted NI Availto Com Stockholders":87771000.0,"Net Income Common Stockholders":87771000.0,"Net Income":87771000.0,"Net Income Including Noncontrolling Interests":87771000.0,"Net Income Continuous Operations":87771000.0,"Tax Provision":27712000.0,"Pretax Income":115483000.0,"Other Income Expense":5577000.0,"Other Non Operating Income Expenses":5577000.0,"Net Non Operating Interest Income Expense":-6311000.0,"Interest Expense Non Operating":6311000.0,"Operating Income":116217000.0,"Operating Expense":135008000.0,"Selling General And Administration":135008000.0,"Gross Profit":251225000.0,"Cost Of Revenue":293373000.0,"Total Revenue":544598000.0,"Operating Revenue":544598000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.225,"Normalized EBITDA":76027000.0,"Net Income From Continuing Operation Net Minority Interest":43551000.0,"Reconciled Depreciation":13998000.0,"Reconciled Cost Of Revenue":338615000.0,"EBITDA":76027000.0,"EBIT":62029000.0,"Net Interest Income":-5807000.0,"Interest Expense":5807000.0,"Normalized Income":43551000.0,"Net Income From Continuing And Discontinued Operation":43551000.0,"Total Expenses":469987000.0,"Total Operating Income As Reported":58783000.0,"Diluted Average Shares":30423000.0,"Basic Average Shares":30226000.0,"Diluted EPS":1.43,"Basic EPS":1.44,"Diluted NI Availto Com Stockholders":43551000.0,"Net Income Common Stockholders":43551000.0,"Net Income":43551000.0,"Net Income Including Noncontrolling Interests":43551000.0,"Net Income Continuous Operations":43551000.0,"Tax Provision":12671000.0,"Pretax Income":56222000.0,"Other Income Expense":3246000.0,"Other Non Operating Income Expenses":3246000.0,"Net Non Operating Interest Income Expense":-5807000.0,"Interest Expense Non Operating":5807000.0,"Operating Income":58783000.0,"Operating Expense":131372000.0,"Selling General And Administration":131372000.0,"Gross Profit":190155000.0,"Cost Of Revenue":338615000.0,"Total Revenue":528770000.0,"Operating Revenue":528770000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":45359000.0,"Net Income From Continuing Operation Net Minority Interest":11560000.0,"Reconciled Depreciation":13934000.0,"Reconciled Cost Of Revenue":308843000.0,"EBITDA":45359000.0,"EBIT":31425000.0,"Net Interest Income":-6828000.0,"Interest Expense":6828000.0,"Normalized Income":11560000.0,"Net Income From Continuing And Discontinued Operation":11560000.0,"Total Expenses":449984000.0,"Total Operating Income As Reported":31242000.0,"Diluted Average Shares":30754000.0,"Basic Average Shares":30391955.0,"Diluted EPS":0.38,"Basic EPS":0.380364,"Diluted NI Availto Com Stockholders":11560000.0,"Net Income Common Stockholders":11560000.0,"Net Income":11560000.0,"Net Income Including Noncontrolling Interests":11560000.0,"Net Income Continuous Operations":11560000.0,"Tax Provision":13037000.0,"Pretax Income":24597000.0,"Other Income Expense":-56523000.0,"Other Non Operating Income Expenses":183000.0,"Net Non Operating Interest Income Expense":-6828000.0,"Interest Expense Non Operating":6828000.0,"Operating Income":87948000.0,"Operating Expense":141141000.0,"Selling General And Administration":141141000.0,"Gross Profit":229089000.0,"Cost Of Revenue":308843000.0,"Total Revenue":537932000.0,"Operating Revenue":537932000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.235,"Normalized EBITDA":121171000.0,"Net Income From Continuing Operation Net Minority Interest":76420000.0,"Reconciled Depreciation":14036000.0,"Reconciled Cost Of Revenue":302309000.0,"EBITDA":121171000.0,"EBIT":107135000.0,"Net Interest Income":-7207000.0,"Interest Expense":7207000.0,"Normalized Income":76420000.0,"Net Income From Continuing And Discontinued Operation":76420000.0,"Total Expenses":437986000.0,"Total Operating Income As Reported":105750000.0,"Diluted Average Shares":30782000.0,"Basic Average Shares":30561782.0,"Diluted EPS":2.48,"Basic EPS":2.500509,"Diluted NI Availto Com Stockholders":76420000.0,"Net Income Common Stockholders":76420000.0,"Net Income":76420000.0,"Net Income Including Noncontrolling Interests":76420000.0,"Net Income Continuous Operations":76420000.0,"Tax Provision":23508000.0,"Pretax Income":99928000.0,"Other Income Expense":1385000.0,"Other Non Operating Income Expenses":1385000.0,"Net Non Operating Interest Income Expense":-7207000.0,"Interest Expense Non Operating":7207000.0,"Operating Income":105750000.0,"Operating Expense":135677000.0,"Selling General And Administration":135677000.0,"Gross Profit":241427000.0,"Cost Of Revenue":302309000.0,"Total Revenue":543736000.0,"Operating Revenue":543736000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.235988,"Normalized EBITDA":97944000.0,"Net Income From Continuing Operation Net Minority Interest":58709000.0,"Reconciled Depreciation":13919000.0,"Reconciled Cost Of Revenue":321446000.0,"EBITDA":97944000.0,"EBIT":84025000.0,"Net Interest Income":-7182000.0,"Interest Expense":7182000.0,"Normalized Income":58709000.0,"Net Income From Continuing And Discontinued Operation":58709000.0,"Total Expenses":458478000.0,"Total Operating Income As Reported":82481000.0,"Diluted Average Shares":30680000.0,"Basic Average Shares":30523887.0,"Diluted EPS":1.91,"Basic EPS":1.923379,"Diluted NI Availto Com Stockholders":58709000.0,"Net Income Common Stockholders":58709000.0,"Net Income":58709000.0,"Net Income Including Noncontrolling Interests":58709000.0,"Net Income Continuous Operations":58709000.0,"Tax Provision":18134000.0,"Pretax Income":76843000.0,"Other Income Expense":1544000.0,"Other Non Operating Income Expenses":1544000.0,"Net Non Operating Interest Income Expense":-7182000.0,"Interest Expense Non Operating":7182000.0,"Operating Income":82481000.0,"Operating Expense":137032000.0,"Selling General And Administration":137032000.0,"Gross Profit":219513000.0,"Cost Of Revenue":321446000.0,"Total Revenue":540959000.0,"Operating Revenue":540959000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":143546000.0,"Repurchase Of Capital Stock":-46907000.0,"Repayment Of Debt":-455625000.0,"Issuance Of Debt":450000000.0,"Capital Expenditure":-9076000.0,"Interest Paid Supplemental Data":7104000.0,"Income Tax Paid Supplemental Data":27901000.0,"End Cash Position":131982000.0,"Beginning Cash Position":43056000.0,"Effect Of Exchange Rate Changes":-40000.0,"Changes In Cash":88966000.0,"Financing Cash Flow":-61788000.0,"Cash Flow From Continuing Financing Activities":-61788000.0,"Net Other Financing Charges":-9883000.0,"Proceeds From Stock Option Exercised":627000.0,"Net Common Stock Issuance":-46907000.0,"Common Stock Payments":-46907000.0,"Net Issuance Payments Of Debt":-5625000.0,"Net Short Term Debt Issuance":-15000000.0,"Short Term Debt Payments":-15000000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":9375000.0,"Long Term Debt Payments":-440625000.0,"Investing Cash Flow":-1868000.0,"Cash Flow From Continuing Investing Activities":-1868000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-9076000.0,"Purchase Of PPE":-9076000.0,"Operating Cash Flow":152622000.0,"Cash Flow From Continuing Operating Activities":152622000.0,"Change In Working Capital":47527000.0,"Change In Other Working Capital":7884000.0,"Change In Other Current Assets":-2032000.0,"Change In Payables And Accrued Expense":30665000.0,"Change In Accrued Expense":577000.0,"Change In Payable":30088000.0,"Change In Account Payable":30088000.0,"Change In Prepaid Assets":-31690000.0,"Change In Inventory":94100000.0,"Change In Receivables":-51400000.0,"Changes In Account Receivables":-51400000.0,"Stock Based Compensation":5439000.0,"Provisionand Write Offof Assets":205000.0,"Deferred Tax":-21000.0,"Deferred Income Tax":-21000.0,"Depreciation Amortization Depletion":13909000.0,"Depreciation And Amortization":13909000.0,"Depreciation":null,"Net Income From Continuing Operations":87771000.0},"2026-03-31":{"Free Cash Flow":35310000.0,"Repurchase Of Capital Stock":-50505000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":15000000.0,"Capital Expenditure":-8449000.0,"Interest Paid Supplemental Data":3581000.0,"Income Tax Paid Supplemental Data":1601000.0,"End Cash Position":43056000.0,"Beginning Cash Position":49436000.0,"Effect Of Exchange Rate Changes":-3000.0,"Changes In Cash":-6377000.0,"Financing Cash Flow":-41687000.0,"Cash Flow From Continuing Financing Activities":-41687000.0,"Net Other Financing Charges":-6182000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-50505000.0,"Common Stock Payments":-50505000.0,"Net Issuance Payments Of Debt":15000000.0,"Net Short Term Debt Issuance":15000000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":15000000.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-8449000.0,"Cash Flow From Continuing Investing Activities":-8449000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-8449000.0,"Purchase Of PPE":-8449000.0,"Operating Cash Flow":43759000.0,"Cash Flow From Continuing Operating Activities":43759000.0,"Change In Working Capital":-17733000.0,"Change In Other Working Capital":4830000.0,"Change In Other Current Assets":-42000.0,"Change In Payables And Accrued Expense":-62413000.0,"Change In Accrued Expense":-12426000.0,"Change In Payable":-49987000.0,"Change In Account Payable":-49987000.0,"Change In Prepaid Assets":7274000.0,"Change In Inventory":56388000.0,"Change In Receivables":-23770000.0,"Changes In Account Receivables":-23770000.0,"Stock Based Compensation":4087000.0,"Provisionand Write Offof Assets":-65000.0,"Deferred Tax":-79000.0,"Deferred Income Tax":-79000.0,"Depreciation Amortization Depletion":13998000.0,"Depreciation And Amortization":13998000.0,"Depreciation":null,"Net Income From Continuing Operations":43551000.0},"2025-12-31":{"Free Cash Flow":33493000.0,"Repurchase Of Capital Stock":-24818000.0,"Repayment Of Debt":-15625000.0,"Issuance Of Debt":null,"Capital Expenditure":-8151000.0,"Interest Paid Supplemental Data":8982000.0,"Income Tax Paid Supplemental Data":14583000.0,"End Cash Position":49436000.0,"Beginning Cash Position":55505000.0,"Effect Of Exchange Rate Changes":157000.0,"Changes In Cash":-6226000.0,"Financing Cash Flow":-39719000.0,"Cash Flow From Continuing Financing Activities":-39719000.0,"Net Other Financing Charges":219000.0,"Proceeds From Stock Option Exercised":505000.0,"Net Common Stock Issuance":-24818000.0,"Common Stock Payments":-24818000.0,"Net Issuance Payments Of Debt":-15625000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-15625000.0,"Long Term Debt Payments":-15625000.0,"Investing Cash Flow":-8151000.0,"Cash Flow From Continuing Investing Activities":-8151000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-8151000.0,"Purchase Of PPE":-8151000.0,"Operating Cash Flow":41644000.0,"Cash Flow From Continuing Operating Activities":41644000.0,"Change In Working Capital":-39032000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-1410000.0,"Change In Payables And Accrued Expense":-9856000.0,"Change In Accrued Expense":21375000.0,"Change In Payable":-31231000.0,"Change In Account Payable":-31231000.0,"Change In Prepaid Assets":-900000.0,"Change In Inventory":-58811000.0,"Change In Receivables":41478000.0,"Changes In Account Receivables":41478000.0,"Stock Based Compensation":7211000.0,"Provisionand Write Offof Assets":-42000.0,"Deferred Tax":-8693000.0,"Deferred Income Tax":-8693000.0,"Depreciation Amortization Depletion":13934000.0,"Depreciation And Amortization":13934000.0,"Depreciation":null,"Net Income From Continuing Operations":11560000.0},"2025-09-30":{"Free Cash Flow":1822000.0,"Repurchase Of Capital Stock":-212000.0,"Repayment Of Debt":-6250000.0,"Issuance Of Debt":null,"Capital Expenditure":-10383000.0,"Interest Paid Supplemental Data":6868000.0,"Income Tax Paid Supplemental Data":11335000.0,"End Cash Position":55505000.0,"Beginning Cash Position":56845000.0,"Effect Of Exchange Rate Changes":-38000.0,"Changes In Cash":-1302000.0,"Financing Cash Flow":-3124000.0,"Cash Flow From Continuing Financing Activities":-3124000.0,"Net Other Financing Charges":875000.0,"Proceeds From Stock Option Exercised":2463000.0,"Net Common Stock Issuance":-212000.0,"Common Stock Payments":-212000.0,"Net Issuance Payments Of Debt":-6250000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-6250000.0,"Long Term Debt Payments":-6250000.0,"Investing Cash Flow":-10383000.0,"Cash Flow From Continuing Investing Activities":-10383000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-10383000.0,"Purchase Of PPE":-10383000.0,"Operating Cash Flow":12205000.0,"Cash Flow From Continuing Operating Activities":12205000.0,"Change In Working Capital":-97178000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":678000.0,"Change In Payables And Accrued Expense":-33017000.0,"Change In Accrued Expense":-27148000.0,"Change In Payable":-5869000.0,"Change In Account Payable":-5869000.0,"Change In Prepaid Assets":522000.0,"Change In Inventory":-101867000.0,"Change In Receivables":11743000.0,"Changes In Account Receivables":11743000.0,"Stock Based Compensation":4287000.0,"Provisionand Write Offof Assets":-280000.0,"Deferred Tax":14920000.0,"Deferred Income Tax":14920000.0,"Depreciation Amortization Depletion":14036000.0,"Depreciation And Amortization":14036000.0,"Depreciation":null,"Net Income From Continuing Operations":76420000.0},"2025-06-30":{"Free Cash Flow":98000.0,"Repurchase Of Capital Stock":-4287000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":-8450000.0,"Interest Paid Supplemental Data":6932000.0,"Income Tax Paid Supplemental Data":42191000.0,"End Cash Position":56845000.0,"Beginning Cash Position":60612000.0,"Effect Of Exchange Rate Changes":171000.0,"Changes In Cash":-3938000.0,"Financing Cash Flow":-4036000.0,"Cash Flow From Continuing Financing Activities":-4036000.0,"Net Other Financing Charges":-106000.0,"Proceeds From Stock Option Exercised":357000.0,"Net Common Stock Issuance":-4287000.0,"Common Stock Payments":-4287000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-8450000.0,"Cash Flow From Continuing Investing Activities":-8450000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-8450000.0,"Purchase Of PPE":-8450000.0,"Operating Cash Flow":8548000.0,"Cash Flow From Continuing Operating Activities":8548000.0,"Change In Working Capital":-68915000.0,"Change In Other Working Capital":-18775000.0,"Change In Other Current Assets":-1596000.0,"Change In Payables And Accrued Expense":383000.0,"Change In Accrued Expense":-232000.0,"Change In Payable":615000.0,"Change In Account Payable":615000.0,"Change In Prepaid Assets":-8546000.0,"Change In Inventory":-63156000.0,"Change In Receivables":22775000.0,"Changes In Account Receivables":22775000.0,"Stock Based Compensation":4524000.0,"Provisionand Write Offof Assets":340000.0,"Deferred Tax":-29000.0,"Deferred Income Tax":-29000.0,"Depreciation Amortization Depletion":13919000.0,"Depreciation And Amortization":13919000.0,"Depreciation":null,"Net Income From Continuing Operations":58709000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":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":-5988000.0,"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 Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":13843000.0,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":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,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":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 Business Purchase And Sale":100000.0,"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 Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":13685000.0,"Net Income From Continuing Operations":null}}}