{"ticker":"ELF","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":58936996.0,"Share Issued":58936996.0,"Net Debt":487755000.0,"Total Debt":929300000.0,"Tangible Book Value":-226561000.0,"Invested Capital":2000886000.0,"Working Capital":522185000.0,"Net Tangible Assets":-226561000.0,"Capital Lease Obligations":97304000.0,"Common Stock Equity":1168890000.0,"Total Capitalization":1970886000.0,"Total Equity Gross Minority Interest":1168890000.0,"Stockholders Equity":1168890000.0,"Gains Losses Not Affecting Retained Earnings":925000.0,"Other Equity Adjustments":925000.0,"Retained Earnings":-89330000.0,"Additional Paid In Capital":1256706000.0,"Capital Stock":589000.0,"Common Stock":589000.0,"Total Liabilities Net Minority Interest":1291759000.0,"Total Non Current Liabilities Net Minority Interest":954103000.0,"Other Non Current Liabilities":56240000.0,"Non Current Deferred Liabilities":6208000.0,"Non Current Deferred Taxes Liabilities":6208000.0,"Long Term Debt And Capital Lease Obligation":891655000.0,"Long Term Capital Lease Obligation":89659000.0,"Long Term Debt":801996000.0,"Current Liabilities":337656000.0,"Other Current Liabilities":31930000.0,"Current Debt And Capital Lease Obligation":37645000.0,"Current Capital Lease Obligation":7645000.0,"Current Debt":30000000.0,"Other Current Borrowings":30000000.0,"Pensionand Other Post Retirement Benefit Plans Current":21603000.0,"Payables And Accrued Expenses":246478000.0,"Current Accrued Expenses":112194000.0,"Payables":134284000.0,"Total Tax Payable":38366000.0,"Accounts Payable":95918000.0,"Total Assets":2460649000.0,"Total Non Current Assets":1600808000.0,"Other Non Current Assets":165665000.0,"Goodwill And Other Intangible Assets":1395451000.0,"Other Intangible Assets":541976000.0,"Goodwill":853475000.0,"Net PPE":39692000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":859841000.0,"Other Current Assets":94257000.0,"Inventory":246814000.0,"Receivables":174529000.0,"Accounts Receivable":174529000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":344241000.0,"Cash And Cash Equivalents":344241000.0},"2026-03-31":{"Ordinary Shares Number":59089708.0,"Share Issued":59089708.0,"Net Debt":549663000.0,"Total Debt":916900000.0,"Tangible Book Value":-276055000.0,"Invested Capital":1969878000.0,"Working Capital":453203000.0,"Net Tangible Assets":-276055000.0,"Capital Lease Obligations":77552000.0,"Common Stock Equity":1130530000.0,"Total Capitalization":1939878000.0,"Total Equity Gross Minority Interest":1130530000.0,"Stockholders Equity":1130530000.0,"Gains Losses Not Affecting Retained Earnings":882000.0,"Other Equity Adjustments":882000.0,"Retained Earnings":-155929000.0,"Additional Paid In Capital":1284987000.0,"Capital Stock":590000.0,"Common Stock":590000.0,"Total Liabilities Net Minority Interest":1263628000.0,"Total Non Current Liabilities Net Minority Interest":927464000.0,"Other Non Current Liabilities":41991000.0,"Non Current Deferred Liabilities":6197000.0,"Non Current Deferred Taxes Liabilities":6197000.0,"Long Term Debt And Capital Lease Obligation":879276000.0,"Long Term Capital Lease Obligation":69928000.0,"Long Term Debt":809348000.0,"Current Liabilities":336164000.0,"Other Current Liabilities":28666000.0,"Current Debt And Capital Lease Obligation":37624000.0,"Current Capital Lease Obligation":7624000.0,"Current Debt":30000000.0,"Other Current Borrowings":30000000.0,"Pensionand Other Post Retirement Benefit Plans Current":41948000.0,"Payables And Accrued Expenses":227926000.0,"Current Accrued Expenses":121495000.0,"Payables":106431000.0,"Total Tax Payable":8964000.0,"Accounts Payable":97467000.0,"Total Assets":2394158000.0,"Total Non Current Assets":1604791000.0,"Other Non Current Assets":156710000.0,"Goodwill And Other Intangible Assets":1406585000.0,"Other Intangible Assets":553110000.0,"Goodwill":853475000.0,"Net PPE":41496000.0,"Accumulated Depreciation":-23410000.0,"Gross PPE":64906000.0,"Leases":33381000.0,"Machinery Furniture Equipment":31525000.0,"Properties":0.0,"Current Assets":789367000.0,"Other Current Assets":104792000.0,"Inventory":220246000.0,"Receivables":174644000.0,"Accounts Receivable":174644000.0,"Allowance For Doubtful Accounts Receivable":-900000.0,"Gross Accounts Receivable":175544000.0,"Cash Cash Equivalents And Short Term Investments":289685000.0,"Cash And Cash Equivalents":289685000.0},"2025-12-31":{"Ordinary Shares Number":59052239.0,"Share Issued":59052239.0,"Net Debt":649880000.0,"Total Debt":926145000.0,"Tangible Book Value":-255165000.0,"Invested Capital":2008547000.0,"Working Capital":447292000.0,"Net Tangible Assets":-255165000.0,"Capital Lease Obligations":79444000.0,"Common Stock Equity":1161846000.0,"Total Capitalization":1978547000.0,"Total Equity Gross Minority Interest":1161846000.0,"Stockholders Equity":1161846000.0,"Gains Losses Not Affecting Retained Earnings":1028000.0,"Other Equity Adjustments":1028000.0,"Retained Earnings":-106564000.0,"Additional Paid In Capital":1266793000.0,"Capital Stock":589000.0,"Common Stock":589000.0,"Total Liabilities Net Minority Interest":1161874000.0,"Total Non Current Liabilities Net Minority Interest":907577000.0,"Other Non Current Liabilities":6662000.0,"Non Current Deferred Liabilities":16737000.0,"Non Current Deferred Taxes Liabilities":16737000.0,"Long Term Debt And Capital Lease Obligation":884178000.0,"Long Term Capital Lease Obligation":67477000.0,"Long Term Debt":816701000.0,"Current Liabilities":254297000.0,"Other Current Liabilities":6227000.0,"Current Debt And Capital Lease Obligation":41967000.0,"Current Capital Lease Obligation":11967000.0,"Current Debt":30000000.0,"Other Current Borrowings":30000000.0,"Pensionand Other Post Retirement Benefit Plans Current":20785000.0,"Payables And Accrued Expenses":185318000.0,"Current Accrued Expenses":105412000.0,"Payables":79906000.0,"Total Tax Payable":5926000.0,"Accounts Payable":73980000.0,"Total Assets":2323720000.0,"Total Non Current Assets":1622131000.0,"Other Non Current Assets":160284000.0,"Goodwill And Other Intangible Assets":1417011000.0,"Other Intangible Assets":564243000.0,"Goodwill":852768000.0,"Net PPE":44836000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":701589000.0,"Other Current Assets":93842000.0,"Inventory":220622000.0,"Receivables":190304000.0,"Accounts Receivable":190304000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":196821000.0,"Cash And Cash Equivalents":196821000.0},"2025-09-30":{"Ordinary Shares Number":59430231.0,"Share Issued":59430231.0,"Net Debt":659648000.0,"Total Debt":917827000.0,"Tangible Book Value":-288197000.0,"Invested Capital":1993060000.0,"Working Capital":445367000.0,"Net Tangible Assets":-288197000.0,"Capital Lease Obligations":63776000.0,"Common Stock Equity":1139009000.0,"Total Capitalization":1970560000.0,"Total Equity Gross Minority Interest":1139009000.0,"Stockholders Equity":1139009000.0,"Gains Losses Not Affecting Retained Earnings":971000.0,"Other Equity Adjustments":971000.0,"Retained Earnings":-145940000.0,"Additional Paid In Capital":1283385000.0,"Capital Stock":593000.0,"Common Stock":593000.0,"Total Liabilities Net Minority Interest":1179773000.0,"Total Non Current Liabilities Net Minority Interest":917903000.0,"Other Non Current Liabilities":9826000.0,"Non Current Deferred Liabilities":20897000.0,"Non Current Deferred Taxes Liabilities":20897000.0,"Long Term Debt And Capital Lease Obligation":887180000.0,"Long Term Capital Lease Obligation":55629000.0,"Long Term Debt":831551000.0,"Current Liabilities":261870000.0,"Other Current Liabilities":7343000.0,"Current Debt And Capital Lease Obligation":30647000.0,"Current Capital Lease Obligation":8147000.0,"Current Debt":22500000.0,"Other Current Borrowings":22500000.0,"Pensionand Other Post Retirement Benefit Plans Current":9310000.0,"Payables And Accrued Expenses":214570000.0,"Current Accrued Expenses":102480000.0,"Payables":112090000.0,"Total Tax Payable":2794000.0,"Accounts Payable":109296000.0,"Total Assets":2318782000.0,"Total Non Current Assets":1611545000.0,"Other Non Current Assets":139920000.0,"Goodwill And Other Intangible Assets":1427206000.0,"Other Intangible Assets":575376000.0,"Goodwill":851830000.0,"Net PPE":44419000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":707237000.0,"Other Current Assets":110756000.0,"Inventory":247390000.0,"Receivables":154688000.0,"Accounts Receivable":154688000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":194403000.0,"Cash And Cash Equivalents":194403000.0},"2025-06-30":{"Ordinary Shares Number":56734903.0,"Share Issued":56734903.0,"Net Debt":86647000.0,"Total Debt":314792000.0,"Tangible Book Value":260922000.0,"Invested Capital":1061528000.0,"Working Capital":417787000.0,"Net Tangible Assets":260922000.0,"Capital Lease Obligations":58116000.0,"Common Stock Equity":804852000.0,"Total Capitalization":1061528000.0,"Total Equity Gross Minority Interest":804852000.0,"Stockholders Equity":804852000.0,"Gains Losses Not Affecting Retained Earnings":1207000.0,"Other Equity Adjustments":1207000.0,"Retained Earnings":-148936000.0,"Additional Paid In Capital":952015000.0,"Capital Stock":566000.0,"Common Stock":566000.0,"Total Liabilities Net Minority Interest":510044000.0,"Total Non Current Liabilities Net Minority Interest":325305000.0,"Other Non Current Liabilities":1269000.0,"Non Current Deferred Liabilities":17009000.0,"Non Current Deferred Taxes Liabilities":17009000.0,"Long Term Debt And Capital Lease Obligation":307027000.0,"Long Term Capital Lease Obligation":50351000.0,"Long Term Debt":256676000.0,"Current Liabilities":184739000.0,"Other Current Liabilities":1762000.0,"Current Debt And Capital Lease Obligation":7765000.0,"Current Capital Lease Obligation":7765000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":5950000.0,"Payables And Accrued Expenses":169262000.0,"Current Accrued Expenses":80738000.0,"Payables":88524000.0,"Total Tax Payable":13921000.0,"Accounts Payable":74603000.0,"Total Assets":1314896000.0,"Total Non Current Assets":712370000.0,"Other Non Current Assets":129258000.0,"Goodwill And Other Intangible Assets":543930000.0,"Other Intangible Assets":203348000.0,"Goodwill":340582000.0,"Net PPE":39182000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":602526000.0,"Other Current Assets":88766000.0,"Inventory":170379000.0,"Receivables":173352000.0,"Accounts Receivable":173352000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":170029000.0,"Cash And Cash Equivalents":170029000.0},"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,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-27496000.0,"Gross PPE":56283000.0,"Leases":22463000.0,"Machinery Furniture Equipment":33820000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-1300000.0,"Gross Accounts Receivable":127310000.0,"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,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":100250000.0,"Other Current Borrowings":100250000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":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":-4723804.797353,"Tax Rate For Calcs":0.293769,"Normalized EBITDA":144291000.0,"Total Unusual Items":-16080000.0,"Total Unusual Items Excluding Goodwill":-16080000.0,"Net Income From Continuing Operation Net Minority Interest":66599000.0,"Reconciled Depreciation":26101000.0,"Reconciled Cost Of Revenue":80533000.0,"EBITDA":128211000.0,"EBIT":102110000.0,"Net Interest Income":-7808000.0,"Interest Expense":7808000.0,"Normalized Income":77955195.202647,"Net Income From Continuing And Discontinued Operation":66599000.0,"Total Expenses":360852000.0,"Total Operating Income As Reported":102441000.0,"Diluted Average Shares":59727575.0,"Basic Average Shares":59144587.0,"Diluted EPS":1.12,"Basic EPS":1.13,"Diluted NI Availto Com Stockholders":66599000.0,"Net Income Common Stockholders":66599000.0,"Net Income":66599000.0,"Net Income Including Noncontrolling Interests":66599000.0,"Net Income Continuous Operations":66599000.0,"Tax Provision":27703000.0,"Pretax Income":94302000.0,"Other Income Expense":-16411000.0,"Other Non Operating Income Expenses":-331000.0,"Special Income Charges":-16080000.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":16080000.0,"Net Non Operating Interest Income Expense":-7808000.0,"Interest Expense Non Operating":7808000.0,"Operating Income":118521000.0,"Operating Expense":280319000.0,"Selling General And Administration":280319000.0,"Gross Profit":398840000.0,"Cost Of Revenue":80533000.0,"Total Revenue":479373000.0,"Operating Revenue":479373000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-10633588.05551,"Tax Rate For Calcs":0.184454,"Normalized EBITDA":40092000.0,"Total Unusual Items":-57649000.0,"Total Unusual Items Excluding Goodwill":-57649000.0,"Net Income From Continuing Operation Net Minority Interest":-49365000.0,"Reconciled Depreciation":26328000.0,"Reconciled Cost Of Revenue":122839000.0,"EBITDA":-17557000.0,"EBIT":-43885000.0,"Net Interest Income":-11148000.0,"Interest Expense":16645000.0,"Normalized Income":-2349588.05551,"Net Income From Continuing And Discontinued Operation":-49365000.0,"Total Expenses":441976000.0,"Total Operating Income As Reported":-50333000.0,"Diluted Average Shares":59942437.0,"Basic Average Shares":59064337.0,"Diluted EPS":-0.84,"Basic EPS":-0.84,"Diluted NI Availto Com Stockholders":-49365000.0,"Net Income Common Stockholders":-49365000.0,"Net Income":-49365000.0,"Net Income Including Noncontrolling Interests":-49365000.0,"Net Income Continuous Operations":-49365000.0,"Tax Provision":-11165000.0,"Pretax Income":-60530000.0,"Other Income Expense":-56698000.0,"Other Non Operating Income Expenses":951000.0,"Special Income Charges":-57649000.0,"Other Special Charges":0.0,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-11148000.0,"Interest Expense Non Operating":16645000.0,"Operating Income":7316000.0,"Operating Expense":319137000.0,"Selling General And Administration":319137000.0,"Gross Profit":326453000.0,"Cost Of Revenue":122839000.0,"Total Revenue":449292000.0,"Operating Revenue":449292000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.269,"Normalized EBITDA":87770000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":39376000.0,"Reconciled Depreciation":21555000.0,"Reconciled Cost Of Revenue":142010000.0,"EBITDA":87770000.0,"EBIT":66215000.0,"Net Interest Income":-12351000.0,"Interest Expense":12351000.0,"Normalized Income":39376000.0,"Net Income From Continuing And Discontinued Operation":39376000.0,"Total Expenses":421965000.0,"Total Operating Income As Reported":67540000.0,"Diluted Average Shares":60190799.0,"Basic Average Shares":59294883.0,"Diluted EPS":0.65,"Basic EPS":0.66,"Diluted NI Availto Com Stockholders":39376000.0,"Net Income Common Stockholders":39376000.0,"Net Income":39376000.0,"Net Income Including Noncontrolling Interests":39376000.0,"Net Income Continuous Operations":39376000.0,"Tax Provision":14488000.0,"Pretax Income":53864000.0,"Other Income Expense":-1325000.0,"Other Non Operating Income Expenses":-1325000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-12351000.0,"Interest Expense Non Operating":12351000.0,"Operating Income":67540000.0,"Operating Expense":279955000.0,"Selling General And Administration":279955000.0,"Gross Profit":347495000.0,"Cost Of Revenue":142010000.0,"Total Revenue":489505000.0,"Operating Revenue":489505000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-141540.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":24124000.0,"Total Unusual Items":-674000.0,"Total Unusual Items Excluding Goodwill":-674000.0,"Net Income From Continuing Operation Net Minority Interest":2996000.0,"Reconciled Depreciation":18286000.0,"Reconciled Cost Of Revenue":105078000.0,"EBITDA":23450000.0,"EBIT":5164000.0,"Net Interest Income":-9153000.0,"Interest Expense":9153000.0,"Normalized Income":3528460.0,"Net Income From Continuing And Discontinued Operation":2996000.0,"Total Expenses":336220000.0,"Total Operating Income As Reported":7716000.0,"Diluted Average Shares":59593910.0,"Basic Average Shares":58361701.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":2996000.0,"Net Income Common Stockholders":2996000.0,"Net Income":2996000.0,"Net Income Including Noncontrolling Interests":2996000.0,"Net Income Continuous Operations":2996000.0,"Tax Provision":-6985000.0,"Pretax Income":-3989000.0,"Other Income Expense":-2552000.0,"Other Non Operating Income Expenses":-1878000.0,"Special Income Charges":-674000.0,"Other Special Charges":674000.0,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-9153000.0,"Interest Expense Non Operating":9153000.0,"Operating Income":7716000.0,"Operating Expense":231142000.0,"Selling General And Administration":231142000.0,"Gross Profit":238858000.0,"Cost Of Revenue":105078000.0,"Total Revenue":343936000.0,"Operating Revenue":343936000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.3483,"Normalized EBITDA":66938000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":33311000.0,"Reconciled Depreciation":13192000.0,"Reconciled Cost Of Revenue":109198000.0,"EBITDA":66938000.0,"EBIT":53746000.0,"Net Interest Income":-2632000.0,"Interest Expense":2632000.0,"Normalized Income":33311000.0,"Net Income From Continuing And Discontinued Operation":33311000.0,"Total Expenses":305030000.0,"Total Operating Income As Reported":48709000.0,"Diluted Average Shares":57675035.0,"Basic Average Shares":56328483.0,"Diluted EPS":0.58,"Basic EPS":0.59,"Diluted NI Availto Com Stockholders":33311000.0,"Net Income Common Stockholders":33311000.0,"Net Income":33311000.0,"Net Income Including Noncontrolling Interests":33311000.0,"Net Income Continuous Operations":33311000.0,"Tax Provision":17803000.0,"Pretax Income":51114000.0,"Other Income Expense":5037000.0,"Other Non Operating Income Expenses":5037000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-2632000.0,"Interest Expense Non Operating":2632000.0,"Operating Income":48709000.0,"Operating Expense":195832000.0,"Selling General And Administration":195832000.0,"Gross Profit":244541000.0,"Cost Of Revenue":109198000.0,"Total Revenue":353739000.0,"Operating Revenue":353739000.0},"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":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"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,"Other Special Charges":null,"Write Off":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"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":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"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,"Other Special Charges":null,"Write Off":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":110234000.0,"Repurchase Of Capital Stock":-49982000.0,"Repayment Of Debt":-7500000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":2022000.0,"Capital Expenditure":-1431000.0,"End Cash Position":344241000.0,"Beginning Cash Position":289685000.0,"Effect Of Exchange Rate Changes":22000.0,"Changes In Cash":54534000.0,"Financing Cash Flow":-55460000.0,"Cash Flow From Continuing Financing Activities":-55460000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-47960000.0,"Common Stock Payments":-49982000.0,"Common Stock Issuance":2022000.0,"Net Issuance Payments Of Debt":-7500000.0,"Net Long Term Debt Issuance":-7500000.0,"Long Term Debt Payments":-7500000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1671000.0,"Cash Flow From Continuing Investing Activities":-1671000.0,"Net Other Investing Changes":-240000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1431000.0,"Purchase Of PPE":-1431000.0,"Operating Cash Flow":111665000.0,"Cash Flow From Continuing Operating Activities":111665000.0,"Change In Working Capital":-22245000.0,"Change In Other Current Liabilities":-1692000.0,"Change In Payables And Accrued Expense":-2429000.0,"Change In Prepaid Assets":8202000.0,"Change In Inventory":-26524000.0,"Change In Receivables":198000.0,"Changes In Account Receivables":198000.0,"Other Non Cash Items":3671000.0,"Stock Based Compensation":19677000.0,"Asset Impairment Charge":null,"Deferred Tax":1782000.0,"Deferred Income Tax":1782000.0,"Depreciation Amortization Depletion":26101000.0,"Depreciation And Amortization":26101000.0,"Operating Gains Losses":16080000.0,"Gain Loss On Investment Securities":16080000.0,"Net Income From Continuing Operations":66599000.0},"2026-03-31":{"Free Cash Flow":100573000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-7500000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":496000.0,"Capital Expenditure":-1885000.0,"End Cash Position":289685000.0,"Beginning Cash Position":196821000.0,"Effect Of Exchange Rate Changes":-292000.0,"Changes In Cash":93156000.0,"Financing Cash Flow":-7004000.0,"Cash Flow From Continuing Financing Activities":-7004000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":496000.0,"Common Stock Payments":0.0,"Common Stock Issuance":496000.0,"Net Issuance Payments Of Debt":-7500000.0,"Net Long Term Debt Issuance":-7500000.0,"Long Term Debt Payments":-7500000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2298000.0,"Cash Flow From Continuing Investing Activities":-2298000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1885000.0,"Purchase Of PPE":-1885000.0,"Operating Cash Flow":102458000.0,"Cash Flow From Continuing Operating Activities":102458000.0,"Change In Working Capital":65800000.0,"Change In Other Current Liabilities":-848000.0,"Change In Payables And Accrued Expense":65484000.0,"Change In Prepaid Assets":-13864000.0,"Change In Inventory":-78000.0,"Change In Receivables":15106000.0,"Changes In Account Receivables":15106000.0,"Other Non Cash Items":2925000.0,"Stock Based Compensation":17700000.0,"Asset Impairment Charge":null,"Deferred Tax":-18579000.0,"Deferred Income Tax":-18579000.0,"Depreciation Amortization Depletion":26328000.0,"Depreciation And Amortization":26328000.0,"Operating Gains Losses":57649000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-49365000.0},"2025-12-31":{"Free Cash Flow":52785000.0,"Repurchase Of Capital Stock":-49987000.0,"Repayment Of Debt":-7500000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-6620000.0,"End Cash Position":196821000.0,"Beginning Cash Position":199403000.0,"Effect Of Exchange Rate Changes":-91000.0,"Changes In Cash":-2491000.0,"Financing Cash Flow":-53957000.0,"Cash Flow From Continuing Financing Activities":-53957000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-44686000.0,"Common Stock Payments":-49987000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-7500000.0,"Net Long Term Debt Issuance":-7500000.0,"Long Term Debt Payments":-7500000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-7939000.0,"Cash Flow From Continuing Investing Activities":-7939000.0,"Net Other Investing Changes":-240000.0,"Net Business Purchase And Sale":-1079000.0,"Purchase Of Business":-1079000.0,"Net PPE Purchase And Sale":-6620000.0,"Purchase Of PPE":-6620000.0,"Operating Cash Flow":59405000.0,"Cash Flow From Continuing Operating Activities":59405000.0,"Change In Working Capital":-30952000.0,"Change In Other Current Liabilities":-2666000.0,"Change In Payables And Accrued Expense":-14551000.0,"Change In Prepaid Assets":-4782000.0,"Change In Inventory":26616000.0,"Change In Receivables":-35569000.0,"Changes In Account Receivables":-35569000.0,"Other Non Cash Items":3213000.0,"Stock Based Compensation":29874000.0,"Asset Impairment Charge":null,"Deferred Tax":-3661000.0,"Deferred Income Tax":-3661000.0,"Depreciation Amortization Depletion":21555000.0,"Depreciation And Amortization":21555000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":39376000.0},"2025-09-30":{"Free Cash Flow":16566000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-50000000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-6849000.0,"End Cash Position":199403000.0,"Beginning Cash Position":170029000.0,"Effect Of Exchange Rate Changes":-1348000.0,"Changes In Cash":30722000.0,"Financing Cash Flow":594759000.0,"Cash Flow From Continuing Financing Activities":594759000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-121000.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":600000000.0,"Net Long Term Debt Issuance":600000000.0,"Long Term Debt Payments":-50000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-587452000.0,"Cash Flow From Continuing Investing Activities":-587452000.0,"Net Other Investing Changes":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-6849000.0,"Purchase Of PPE":-6849000.0,"Operating Cash Flow":23415000.0,"Cash Flow From Continuing Operating Activities":23415000.0,"Change In Working Capital":10052000.0,"Change In Other Current Liabilities":5342000.0,"Change In Payables And Accrued Expense":25900000.0,"Change In Prepaid Assets":-32423000.0,"Change In Inventory":-37895000.0,"Change In Receivables":49128000.0,"Changes In Account Receivables":49128000.0,"Other Non Cash Items":-42570000.0,"Stock Based Compensation":29477000.0,"Asset Impairment Charge":null,"Deferred Tax":4500000.0,"Deferred Income Tax":4500000.0,"Depreciation Amortization Depletion":18286000.0,"Depreciation And Amortization":18286000.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":2996000.0},"2025-06-30":{"Free Cash Flow":20138000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":121000.0,"Capital Expenditure":-7095000.0,"End Cash Position":170029000.0,"Beginning Cash Position":148692000.0,"Effect Of Exchange Rate Changes":1542000.0,"Changes In Cash":19795000.0,"Financing Cash Flow":121000.0,"Cash Flow From Continuing Financing Activities":121000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":121000.0,"Common Stock Payments":0.0,"Common Stock Issuance":121000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-7559000.0,"Cash Flow From Continuing Investing Activities":-7559000.0,"Net Other Investing Changes":-464000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-7095000.0,"Purchase Of PPE":-7095000.0,"Operating Cash Flow":27233000.0,"Cash Flow From Continuing Operating Activities":27233000.0,"Change In Working Capital":-47242000.0,"Change In Other Current Liabilities":-1882000.0,"Change In Payables And Accrued Expense":-1542000.0,"Change In Prepaid Assets":-16332000.0,"Change In Inventory":18684000.0,"Change In Receivables":-46170000.0,"Changes In Account Receivables":-46170000.0,"Other Non Cash Items":3888000.0,"Stock Based Compensation":9868000.0,"Asset Impairment Charge":null,"Deferred Tax":14216000.0,"Deferred Income Tax":14216000.0,"Depreciation Amortization Depletion":13192000.0,"Depreciation And Amortization":13192000.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":33311000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":256676000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":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":-2083000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":256676000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"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 Current Liabilities":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":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"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":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":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":1000.0,"Proceeds From Stock Option Exercised":384000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-185000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"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 Current Liabilities":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":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}