{"ticker":"ESE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":5056771.0,"Ordinary Shares Number":25907172.0,"Share Issued":30963943.0,"Net Debt":52748000.0,"Total Debt":190707000.0,"Tangible Book Value":141867000.0,"Invested Capital":1730420000.0,"Working Capital":226428000.0,"Net Tangible Assets":141867000.0,"Capital Lease Obligations":45707000.0,"Common Stock Equity":1585420000.0,"Total Capitalization":1710420000.0,"Total Equity Gross Minority Interest":1585420000.0,"Stockholders Equity":1585420000.0,"Gains Losses Not Affecting Retained Earnings":-13311000.0,"Other Equity Adjustments":-13311000.0,"Treasury Stock":147075000.0,"Retained Earnings":1433192000.0,"Additional Paid In Capital":312304000.0,"Capital Stock":310000.0,"Common Stock":310000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":820385000.0,"Total Non Current Liabilities Net Minority Interest":320020000.0,"Other Non Current Liabilities":34173000.0,"Liabilities Heldfor Sale Non Current":null,"Non Current Deferred Liabilities":115140000.0,"Non Current Deferred Taxes Liabilities":115140000.0,"Long Term Debt And Capital Lease Obligation":170707000.0,"Long Term Capital Lease Obligation":45707000.0,"Long Term Debt":125000000.0,"Current Liabilities":500365000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":269402000.0,"Current Deferred Revenue":269402000.0,"Current Debt And Capital Lease Obligation":20000000.0,"Current Debt":20000000.0,"Other Current Borrowings":20000000.0,"Payables And Accrued Expenses":210963000.0,"Current Accrued Expenses":98667000.0,"Payables":112296000.0,"Total Tax Payable":5619000.0,"Income Tax Payable":5619000.0,"Accounts Payable":106677000.0,"Total Assets":2405805000.0,"Total Non Current Assets":1679012000.0,"Other Non Current Assets":15622000.0,"Goodwill And Other Intangible Assets":1443553000.0,"Other Intangible Assets":682372000.0,"Goodwill":761181000.0,"Net PPE":219837000.0,"Accumulated Depreciation":-197427000.0,"Gross PPE":417264000.0,"Construction In Progress":null,"Other Properties":417264000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":726793000.0,"Other Current Assets":37084000.0,"Assets Held For Sale Current":null,"Inventory":237090000.0,"Finished Goods":50740000.0,"Work In Process":63243000.0,"Raw Materials":123107000.0,"Receivables":360367000.0,"Other Receivables":103532000.0,"Accounts Receivable":256835000.0,"Allowance For Doubtful Accounts Receivable":-3644000.0,"Gross Accounts Receivable":260479000.0,"Cash Cash Equivalents And Short Term Investments":92252000.0,"Cash And Cash Equivalents":92252000.0},"2025-12-31":{"Treasury Shares Number":5056771.0,"Ordinary Shares Number":25895733.0,"Share Issued":30952504.0,"Net Debt":41687000.0,"Total Debt":188977000.0,"Tangible Book Value":87106000.0,"Invested Capital":1706375000.0,"Working Capital":171260000.0,"Net Tangible Assets":87106000.0,"Capital Lease Obligations":43466000.0,"Common Stock Equity":1560864000.0,"Total Capitalization":1685864000.0,"Total Equity Gross Minority Interest":1560864000.0,"Stockholders Equity":1560864000.0,"Gains Losses Not Affecting Retained Earnings":-1829000.0,"Other Equity Adjustments":-1829000.0,"Treasury Stock":147075000.0,"Retained Earnings":1400530000.0,"Additional Paid In Capital":308929000.0,"Capital Stock":309000.0,"Common Stock":309000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":838135000.0,"Total Non Current Liabilities Net Minority Interest":319742000.0,"Other Non Current Liabilities":35500000.0,"Liabilities Heldfor Sale Non Current":null,"Non Current Deferred Liabilities":115776000.0,"Non Current Deferred Taxes Liabilities":115776000.0,"Long Term Debt And Capital Lease Obligation":168466000.0,"Long Term Capital Lease Obligation":43466000.0,"Long Term Debt":125000000.0,"Current Liabilities":518393000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":252360000.0,"Current Deferred Revenue":252360000.0,"Current Debt And Capital Lease Obligation":20511000.0,"Current Debt":20511000.0,"Other Current Borrowings":20511000.0,"Payables And Accrued Expenses":245522000.0,"Current Accrued Expenses":92753000.0,"Payables":152769000.0,"Total Tax Payable":60478000.0,"Income Tax Payable":60478000.0,"Accounts Payable":92291000.0,"Total Assets":2398999000.0,"Total Non Current Assets":1709346000.0,"Other Non Current Assets":17186000.0,"Goodwill And Other Intangible Assets":1473758000.0,"Other Intangible Assets":706383000.0,"Goodwill":767375000.0,"Net PPE":218402000.0,"Accumulated Depreciation":-192611000.0,"Gross PPE":411013000.0,"Construction In Progress":null,"Other Properties":411013000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":689653000.0,"Other Current Assets":24686000.0,"Assets Held For Sale Current":null,"Inventory":227153000.0,"Finished Goods":51803000.0,"Work In Process":55085000.0,"Raw Materials":120265000.0,"Receivables":333990000.0,"Other Receivables":88662000.0,"Accounts Receivable":245328000.0,"Allowance For Doubtful Accounts Receivable":-3514000.0,"Gross Accounts Receivable":248842000.0,"Cash Cash Equivalents And Short Term Investments":103824000.0,"Cash And Cash Equivalents":103824000.0},"2025-09-30":{"Treasury Shares Number":5056771.0,"Ordinary Shares Number":25829253.0,"Share Issued":30886024.0,"Net Debt":84650000.0,"Total Debt":230403000.0,"Tangible Book Value":54967000.0,"Invested Capital":1726871000.0,"Working Capital":180358000.0,"Net Tangible Assets":54967000.0,"Capital Lease Obligations":44403000.0,"Common Stock Equity":1540871000.0,"Total Capitalization":1706871000.0,"Total Equity Gross Minority Interest":1540871000.0,"Stockholders Equity":1540871000.0,"Gains Losses Not Affecting Retained Earnings":-2468000.0,"Other Equity Adjustments":-2468000.0,"Treasury Stock":147075000.0,"Retained Earnings":1373911000.0,"Additional Paid In Capital":316194000.0,"Capital Stock":309000.0,"Common Stock":309000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":869517000.0,"Total Non Current Liabilities Net Minority Interest":361369000.0,"Other Non Current Liabilities":38576000.0,"Liabilities Heldfor Sale Non Current":0.0,"Non Current Deferred Liabilities":112390000.0,"Non Current Deferred Taxes Liabilities":112390000.0,"Long Term Debt And Capital Lease Obligation":210403000.0,"Long Term Capital Lease Obligation":44403000.0,"Long Term Debt":166000000.0,"Current Liabilities":508148000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":216590000.0,"Current Deferred Revenue":216590000.0,"Current Debt And Capital Lease Obligation":20000000.0,"Current Debt":20000000.0,"Other Current Borrowings":20000000.0,"Payables And Accrued Expenses":271558000.0,"Current Accrued Expenses":113017000.0,"Payables":158541000.0,"Total Tax Payable":62007000.0,"Income Tax Payable":62007000.0,"Accounts Payable":96534000.0,"Total Assets":2410388000.0,"Total Non Current Assets":1721882000.0,"Other Non Current Assets":15778000.0,"Goodwill And Other Intangible Assets":1485904000.0,"Other Intangible Assets":723973000.0,"Goodwill":761931000.0,"Net PPE":220200000.0,"Accumulated Depreciation":-186796000.0,"Gross PPE":406996000.0,"Construction In Progress":20588000.0,"Other Properties":47707000.0,"Machinery Furniture Equipment":197859000.0,"Buildings And Improvements":131427000.0,"Land And Improvements":9415000.0,"Properties":0.0,"Current Assets":688506000.0,"Other Current Assets":25065000.0,"Assets Held For Sale Current":0.0,"Inventory":217807000.0,"Finished Goods":52644000.0,"Work In Process":46825000.0,"Raw Materials":118338000.0,"Receivables":344284000.0,"Other Receivables":90730000.0,"Accounts Receivable":253554000.0,"Allowance For Doubtful Accounts Receivable":-3205000.0,"Gross Accounts Receivable":256759000.0,"Cash Cash Equivalents And Short Term Investments":101350000.0,"Cash And Cash Equivalents":101350000.0},"2025-06-30":{"Treasury Shares Number":5056771.0,"Ordinary Shares Number":25824688.0,"Share Issued":30881459.0,"Net Debt":446284000.0,"Total Debt":568633000.0,"Tangible Book Value":-179020000.0,"Invested Capital":1851614000.0,"Working Capital":257883000.0,"Net Tangible Assets":-179020000.0,"Capital Lease Obligations":43633000.0,"Common Stock Equity":1326614000.0,"Total Capitalization":1831614000.0,"Total Equity Gross Minority Interest":1326614000.0,"Stockholders Equity":1326614000.0,"Gains Losses Not Affecting Retained Earnings":2406000.0,"Other Equity Adjustments":2406000.0,"Treasury Stock":147075000.0,"Retained Earnings":1157325000.0,"Additional Paid In Capital":313649000.0,"Capital Stock":309000.0,"Common Stock":309000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1199771000.0,"Total Non Current Liabilities Net Minority Interest":702931000.0,"Other Non Current Liabilities":36500000.0,"Liabilities Heldfor Sale Non Current":2775000.0,"Non Current Deferred Liabilities":115023000.0,"Non Current Deferred Taxes Liabilities":115023000.0,"Long Term Debt And Capital Lease Obligation":548633000.0,"Long Term Capital Lease Obligation":43633000.0,"Long Term Debt":505000000.0,"Current Liabilities":496840000.0,"Other Current Liabilities":74505000.0,"Current Deferred Liabilities":205591000.0,"Current Deferred Revenue":205591000.0,"Current Debt And Capital Lease Obligation":20000000.0,"Current Debt":20000000.0,"Other Current Borrowings":20000000.0,"Payables And Accrued Expenses":196744000.0,"Current Accrued Expenses":110535000.0,"Payables":86209000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":86209000.0,"Total Assets":2526385000.0,"Total Non Current Assets":1771662000.0,"Other Non Current Assets":51996000.0,"Goodwill And Other Intangible Assets":1505634000.0,"Other Intangible Assets":745079000.0,"Goodwill":760555000.0,"Net PPE":214032000.0,"Accumulated Depreciation":-182511000.0,"Gross PPE":396543000.0,"Construction In Progress":null,"Other Properties":396543000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":754723000.0,"Other Current Assets":32596000.0,"Assets Held For Sale Current":76552000.0,"Inventory":237110000.0,"Finished Goods":59755000.0,"Work In Process":55052000.0,"Raw Materials":122303000.0,"Receivables":329749000.0,"Other Receivables":91727000.0,"Accounts Receivable":238022000.0,"Allowance For Doubtful Accounts Receivable":-3307000.0,"Gross Accounts Receivable":241329000.0,"Cash Cash Equivalents And Short Term Investments":78716000.0,"Cash And Cash Equivalents":78716000.0},"2025-03-31":{"Treasury Shares Number":5056771.0,"Ordinary Shares Number":25823861.0,"Share Issued":30880632.0,"Net Debt":30603000.0,"Total Debt":123948000.0,"Tangible Book Value":346512000.0,"Invested Capital":1365328000.0,"Working Capital":338734000.0,"Net Tangible Assets":346512000.0,"Capital Lease Obligations":35948000.0,"Common Stock Equity":1277328000.0,"Total Capitalization":1345328000.0,"Total Equity Gross Minority Interest":1277328000.0,"Stockholders Equity":1277328000.0,"Gains Losses Not Affecting Retained Earnings":-20670000.0,"Other Equity Adjustments":-20670000.0,"Treasury Stock":147075000.0,"Retained Earnings":1133326000.0,"Additional Paid In Capital":311438000.0,"Capital Stock":309000.0,"Common Stock":309000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":538334000.0,"Total Non Current Liabilities Net Minority Interest":216315000.0,"Other Non Current Liabilities":39787000.0,"Liabilities Heldfor Sale Non Current":null,"Non Current Deferred Liabilities":72580000.0,"Non Current Deferred Taxes Liabilities":72580000.0,"Long Term Debt And Capital Lease Obligation":103948000.0,"Long Term Capital Lease Obligation":35948000.0,"Long Term Debt":68000000.0,"Current Liabilities":322019000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":128114000.0,"Current Deferred Revenue":128114000.0,"Current Debt And Capital Lease Obligation":20000000.0,"Current Debt":20000000.0,"Other Current Borrowings":20000000.0,"Payables And Accrued Expenses":173905000.0,"Current Accrued Expenses":92661000.0,"Payables":81244000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":81244000.0,"Total Assets":1815662000.0,"Total Non Current Assets":1154909000.0,"Other Non Current Assets":13690000.0,"Goodwill And Other Intangible Assets":930816000.0,"Other Intangible Assets":394594000.0,"Goodwill":536222000.0,"Net PPE":210403000.0,"Accumulated Depreciation":-205798000.0,"Gross PPE":416201000.0,"Construction In Progress":null,"Other Properties":416201000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":660753000.0,"Other Current Assets":28752000.0,"Assets Held For Sale Current":null,"Inventory":231200000.0,"Finished Goods":56666000.0,"Work In Process":54145000.0,"Raw Materials":120389000.0,"Receivables":343404000.0,"Other Receivables":125281000.0,"Accounts Receivable":218123000.0,"Allowance For Doubtful Accounts Receivable":-3030000.0,"Gross Accounts Receivable":221153000.0,"Cash Cash Equivalents And Short Term Investments":57397000.0,"Cash And Cash Equivalents":57397000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":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,"Diluted Average Shares":25980000.0,"Basic Average Shares":25907172.0,"Diluted EPS":1.26,"Basic EPS":1.26355,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.235,"Normalized EBITDA":73100000.0,"Net Income From Continuing Operation Net Minority Interest":33556000.0,"Reconciled Depreciation":26837000.0,"Reconciled Cost Of Revenue":171609000.0,"EBITDA":73100000.0,"EBIT":46263000.0,"Net Interest Income":-2399000.0,"Interest Expense":2399000.0,"Normalized Income":33556000.0,"Net Income From Continuing And Discontinued Operation":34733000.0,"Total Expenses":261276000.0,"Diluted Average Shares":25938000.0,"Basic Average Shares":25907172.0,"Diluted EPS":1.34,"Basic EPS":1.340671,"Diluted NI Availto Com Stockholders":34733000.0,"Net Income Common Stockholders":34733000.0,"Net Income":34733000.0,"Net Income Including Noncontrolling Interests":34733000.0,"Net Income Discontinuous Operations":1177000.0,"Net Income Continuous Operations":33556000.0,"Tax Provision":10308000.0,"Pretax Income":43864000.0,"Other Income Expense":-1802000.0,"Other Non Operating Income Expenses":-1802000.0,"Net Non Operating Interest Income Expense":-2399000.0,"Interest Expense Non Operating":2399000.0,"Operating Income":48065000.0,"Operating Expense":83250000.0,"Depreciation Amortization Depletion Income Statement":20420000.0,"Depreciation And Amortization In Income Statement":20420000.0,"Amortization":20420000.0,"Amortization Of Intangibles Income Statement":20420000.0,"Selling General And Administration":62830000.0,"Gross Profit":131315000.0,"Cost Of Revenue":178026000.0,"Total Revenue":309341000.0,"Operating Revenue":309341000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.191,"Normalized EBITDA":64851000.0,"Net Income From Continuing Operation Net Minority Interest":28691000.0,"Reconciled Depreciation":26493000.0,"Reconciled Cost Of Revenue":163571000.0,"EBITDA":64851000.0,"EBIT":38358000.0,"Net Interest Income":-2880000.0,"Interest Expense":2880000.0,"Normalized Income":28691000.0,"Net Income From Continuing And Discontinued Operation":28691000.0,"Total Expenses":251271000.0,"Diluted Average Shares":25895733.0,"Basic Average Shares":25895733.0,"Diluted EPS":1.107943,"Basic EPS":1.107943,"Diluted NI Availto Com Stockholders":28691000.0,"Net Income Common Stockholders":28691000.0,"Net Income":28691000.0,"Net Income Including Noncontrolling Interests":28691000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":28691000.0,"Tax Provision":6787000.0,"Pretax Income":35478000.0,"Other Income Expense":-30000.0,"Other Non Operating Income Expenses":-30000.0,"Net Non Operating Interest Income Expense":-2880000.0,"Interest Expense Non Operating":2880000.0,"Operating Income":38388000.0,"Operating Expense":81531000.0,"Depreciation Amortization Depletion Income Statement":20324000.0,"Depreciation And Amortization In Income Statement":20324000.0,"Amortization":20324000.0,"Amortization Of Intangibles Income Statement":20324000.0,"Selling General And Administration":61207000.0,"Gross Profit":119919000.0,"Cost Of Revenue":169740000.0,"Total Revenue":289659000.0,"Operating Revenue":289659000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.246999,"Normalized EBITDA":91316000.0,"Net Income From Continuing Operation Net Minority Interest":44854000.0,"Reconciled Depreciation":26620000.0,"Reconciled Cost Of Revenue":197197000.0,"EBITDA":91316000.0,"EBIT":64696000.0,"Net Interest Income":-5129000.0,"Interest Expense":5129000.0,"Normalized Income":44854000.0,"Net Income From Continuing And Discontinued Operation":218652000.0,"Total Expenses":287150000.0,"Diluted Average Shares":25928000.0,"Basic Average Shares":25829253.0,"Diluted EPS":8.43,"Basic EPS":8.465285,"Diluted NI Availto Com Stockholders":218652000.0,"Net Income Common Stockholders":218652000.0,"Net Income":218652000.0,"Net Income Including Noncontrolling Interests":218652000.0,"Net Income Discontinuous Operations":173798000.0,"Net Income Continuous Operations":44854000.0,"Tax Provision":14713000.0,"Pretax Income":59567000.0,"Other Income Expense":-828000.0,"Other Non Operating Income Expenses":-828000.0,"Net Non Operating Interest Income Expense":-5129000.0,"Interest Expense Non Operating":5129000.0,"Operating Income":65524000.0,"Operating Expense":83915000.0,"Depreciation Amortization Depletion Income Statement":20582000.0,"Depreciation And Amortization In Income Statement":20582000.0,"Amortization":20582000.0,"Amortization Of Intangibles Income Statement":20582000.0,"Selling General And Administration":63333000.0,"Gross Profit":149439000.0,"Cost Of Revenue":203235000.0,"Total Revenue":352674000.0,"Operating Revenue":352674000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.251,"Normalized EBITDA":63350000.0,"Net Income From Continuing Operation Net Minority Interest":24755000.0,"Reconciled Depreciation":22360000.0,"Reconciled Cost Of Revenue":168743000.0,"EBITDA":63350000.0,"EBIT":40990000.0,"Net Interest Income":-7921000.0,"Interest Expense":7921000.0,"Normalized Income":24755000.0,"Net Income From Continuing And Discontinued Operation":26065000.0,"Total Expenses":253145000.0,"Diluted Average Shares":25918000.0,"Basic Average Shares":25806931.0,"Diluted EPS":1.005672,"Basic EPS":1.01,"Diluted NI Availto Com Stockholders":26065000.0,"Net Income Common Stockholders":26065000.0,"Net Income":26065000.0,"Net Income Including Noncontrolling Interests":26065000.0,"Net Income Discontinuous Operations":1310000.0,"Net Income Continuous Operations":24755000.0,"Tax Provision":8314000.0,"Pretax Income":33069000.0,"Other Income Expense":-2209000.0,"Other Non Operating Income Expenses":-2209000.0,"Net Non Operating Interest Income Expense":-7921000.0,"Interest Expense Non Operating":7921000.0,"Operating Income":43199000.0,"Operating Expense":78795000.0,"Depreciation Amortization Depletion Income Statement":16753000.0,"Depreciation And Amortization In Income Statement":16753000.0,"Amortization":16753000.0,"Amortization Of Intangibles Income Statement":16753000.0,"Selling General And Administration":62042000.0,"Gross Profit":121994000.0,"Cost Of Revenue":174350000.0,"Total Revenue":296344000.0,"Operating Revenue":296344000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.233,"Normalized EBITDA":49685000.0,"Net Income From Continuing Operation Net Minority Interest":26383000.0,"Reconciled Depreciation":13070000.0,"Reconciled Cost Of Revenue":127423000.0,"EBITDA":49685000.0,"EBIT":36615000.0,"Net Interest Income":-2195000.0,"Interest Expense":2195000.0,"Normalized Income":26383000.0,"Net Income From Continuing And Discontinued Operation":31033000.0,"Total Expenses":194787000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":31033000.0,"Net Income Common Stockholders":31033000.0,"Net Income":31033000.0,"Net Income Including Noncontrolling Interests":31033000.0,"Net Income Discontinuous Operations":4650000.0,"Net Income Continuous Operations":26383000.0,"Tax Provision":8037000.0,"Pretax Income":34420000.0,"Other Income Expense":-375000.0,"Other Non Operating Income Expenses":-375000.0,"Net Non Operating Interest Income Expense":-2195000.0,"Interest Expense Non Operating":2195000.0,"Operating Income":36990000.0,"Operating Expense":62283000.0,"Depreciation Amortization Depletion Income Statement":7989000.0,"Depreciation And Amortization In Income Statement":7989000.0,"Amortization":7989000.0,"Amortization Of Intangibles Income Statement":7989000.0,"Selling General And Administration":54294000.0,"Gross Profit":99273000.0,"Cost Of Revenue":132504000.0,"Total Revenue":231777000.0,"Operating Revenue":231777000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3416000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-58000000.0,"Issuance Of Debt":57489000.0,"Capital Expenditure":-9837000.0,"Interest Paid Supplemental Data":2269000.0,"Income Tax Paid Supplemental Data":67735000.0,"End Cash Position":92252000.0,"Beginning Cash Position":103824000.0,"Effect Of Exchange Rate Changes":-1980000.0,"Changes In Cash":-9592000.0,"Financing Cash Flow":-2618000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-2618000.0,"Net Other Financing Charges":-35000.0,"Cash Dividends Paid":-2072000.0,"Common Stock Dividend Paid":-2072000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-511000.0,"Net Long Term Debt Issuance":-511000.0,"Long Term Debt Payments":-58000000.0,"Long Term Debt Issuance":57489000.0,"Investing Cash Flow":-13395000.0,"Cash From Discontinued Investing Activities":1540000.0,"Cash Flow From Continuing Investing Activities":-14935000.0,"Net Business Purchase And Sale":-5098000.0,"Purchase Of Business":-5098000.0,"Capital Expenditure Reported":-9837000.0,"Operating Cash Flow":6421000.0,"Cash From Discontinued Operating Activities":-59340000.0,"Cash Flow From Continuing Operating Activities":65761000.0,"Change In Working Capital":248000.0,"Other Non Cash Items":null,"Stock Based Compensation":3332000.0,"Deferred Tax":1788000.0,"Deferred Income Tax":1788000.0,"Depreciation Amortization Depletion":26837000.0,"Depreciation And Amortization":26837000.0,"Net Income From Continuing Operations":34733000.0},"2025-12-31":{"Free Cash Flow":60763000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-93000000.0,"Issuance Of Debt":52511000.0,"Capital Expenditure":-8098000.0,"Interest Paid Supplemental Data":2689000.0,"Income Tax Paid Supplemental Data":127000.0,"End Cash Position":103824000.0,"Beginning Cash Position":101350000.0,"Effect Of Exchange Rate Changes":15000.0,"Changes In Cash":2459000.0,"Financing Cash Flow":-53170000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-53170000.0,"Net Other Financing Charges":-10609000.0,"Cash Dividends Paid":-2072000.0,"Common Stock Dividend Paid":-2072000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-40489000.0,"Net Long Term Debt Issuance":-40489000.0,"Long Term Debt Payments":-93000000.0,"Long Term Debt Issuance":52511000.0,"Investing Cash Flow":-13232000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-13232000.0,"Net Business Purchase And Sale":-5134000.0,"Purchase Of Business":-5134000.0,"Capital Expenditure Reported":-8098000.0,"Operating Cash Flow":68861000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":68861000.0,"Change In Working Capital":7056000.0,"Other Non Cash Items":null,"Stock Based Compensation":3233000.0,"Deferred Tax":3388000.0,"Deferred Income Tax":3388000.0,"Depreciation Amortization Depletion":26493000.0,"Depreciation And Amortization":26493000.0,"Net Income From Continuing Operations":28691000.0},"2025-09-30":{"Free Cash Flow":94999000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-355000000.0,"Issuance Of Debt":16000000.0,"Capital Expenditure":-14938000.0,"Interest Paid Supplemental Data":1383000.0,"Income Tax Paid Supplemental Data":20986000.0,"End Cash Position":101350000.0,"Beginning Cash Position":78816000.0,"Effect Of Exchange Rate Changes":-756000.0,"Changes In Cash":23290000.0,"Financing Cash Flow":-341058000.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":-341058000.0,"Net Other Financing Charges":8000.0,"Cash Dividends Paid":-2066000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-339000000.0,"Net Long Term Debt Issuance":-339000000.0,"Long Term Debt Payments":-355000000.0,"Long Term Debt Issuance":16000000.0,"Investing Cash Flow":254411000.0,"Cash From Discontinued Investing Activities":269349000.0,"Cash Flow From Continuing Investing Activities":-14938000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-14938000.0,"Operating Cash Flow":109937000.0,"Cash From Discontinued Operating Activities":-2160000.0,"Cash Flow From Continuing Operating Activities":112097000.0,"Change In Working Capital":42854000.0,"Other Non Cash Items":null,"Stock Based Compensation":2737000.0,"Deferred Tax":-4968000.0,"Deferred Income Tax":-4968000.0,"Depreciation Amortization Depletion":26620000.0,"Depreciation And Amortization":26620000.0,"Net Income From Continuing Operations":227778000.0},"2025-06-30":{"Free Cash Flow":56828000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-142000000.0,"Issuance Of Debt":579000000.0,"Capital Expenditure":-16899000.0,"Interest Paid Supplemental Data":7217000.0,"Income Tax Paid Supplemental Data":8827000.0,"End Cash Position":78816000.0,"Beginning Cash Position":57397000.0,"Effect Of Exchange Rate Changes":2202000.0,"Changes In Cash":19217000.0,"Financing Cash Flow":434875000.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":434875000.0,"Net Other Financing Charges":-59000.0,"Cash Dividends Paid":-2066000.0,"Common Stock Dividend Paid":-2066000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":437000000.0,"Net Long Term Debt Issuance":437000000.0,"Long Term Debt Payments":-142000000.0,"Long Term Debt Issuance":579000000.0,"Investing Cash Flow":-489385000.0,"Cash From Discontinued Investing Activities":-480000.0,"Cash Flow From Continuing Investing Activities":-488905000.0,"Net Business Purchase And Sale":-472006000.0,"Purchase Of Business":-472006000.0,"Capital Expenditure Reported":-16899000.0,"Operating Cash Flow":73727000.0,"Cash From Discontinued Operating Activities":31735000.0,"Cash Flow From Continuing Operating Activities":41992000.0,"Change In Working Capital":-3440000.0,"Other Non Cash Items":null,"Stock Based Compensation":2611000.0,"Deferred Tax":-4294000.0,"Deferred Income Tax":-4294000.0,"Depreciation Amortization Depletion":22360000.0,"Depreciation And Amortization":22360000.0,"Net Income From Continuing Operations":16939000.0},"2025-03-31":{"Free Cash Flow":11483000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-48000000.0,"Issuance Of Debt":24000000.0,"Capital Expenditure":-12618000.0,"Interest Paid Supplemental Data":6254000.0,"Income Tax Paid Supplemental Data":20010000.0,"End Cash Position":57397000.0,"Beginning Cash Position":71284000.0,"Effect Of Exchange Rate Changes":1213000.0,"Changes In Cash":-15100000.0,"Financing Cash Flow":-26181000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-26181000.0,"Net Other Financing Charges":-115000.0,"Cash Dividends Paid":-2066000.0,"Common Stock Dividend Paid":-2066000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-24000000.0,"Net Long Term Debt Issuance":-24000000.0,"Long Term Debt Payments":-48000000.0,"Long Term Debt Issuance":24000000.0,"Investing Cash Flow":-13020000.0,"Cash From Discontinued Investing Activities":-402000.0,"Cash Flow From Continuing Investing Activities":-12618000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-12618000.0,"Operating Cash Flow":24101000.0,"Cash From Discontinued Operating Activities":6946000.0,"Cash Flow From Continuing Operating Activities":17155000.0,"Change In Working Capital":-21862000.0,"Other Non Cash Items":-4650000.0,"Stock Based Compensation":2799000.0,"Deferred Tax":-3235000.0,"Deferred Income Tax":-3235000.0,"Depreciation Amortization Depletion":13070000.0,"Depreciation And Amortization":13070000.0,"Net Income From Continuing Operations":31033000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"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 From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":-2064000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Other Non Cash Items":-3166000.0,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}