{"ticker":"EXTR","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":24144000.0,"Ordinary Shares Number":132513000.0,"Share Issued":156657000.0,"Net Debt":null,"Total Debt":235739000.0,"Tangible Book Value":-323086000.0,"Invested Capital":276259000.0,"Working Capital":-51463000.0,"Net Tangible Assets":-323086000.0,"Capital Lease Obligations":38445000.0,"Common Stock Equity":78965000.0,"Total Capitalization":228188000.0,"Total Equity Gross Minority Interest":78965000.0,"Stockholders Equity":78965000.0,"Gains Losses Not Affecting Retained Earnings":-15684000.0,"Other Equity Adjustments":-15684000.0,"Treasury Stock":330915000.0,"Retained Earnings":-925352000.0,"Additional Paid In Capital":1350759000.0,"Capital Stock":157000.0,"Common Stock":157000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1091095000.0,"Total Non Current Liabilities Net Minority Interest":497830000.0,"Other Non Current Liabilities":2579000.0,"Non Current Deferred Liabilities":319858000.0,"Non Current Deferred Revenue":312515000.0,"Non Current Deferred Taxes Liabilities":7343000.0,"Long Term Debt And Capital Lease Obligation":175393000.0,"Long Term Capital Lease Obligation":26170000.0,"Long Term Debt":149223000.0,"Current Liabilities":593265000.0,"Current Deferred Liabilities":334598000.0,"Current Deferred Revenue":334598000.0,"Current Debt And Capital Lease Obligation":60346000.0,"Current Capital Lease Obligation":12275000.0,"Current Debt":48071000.0,"Other Current Borrowings":18071000.0,"Line Of Credit":30000000.0,"Pensionand Other Post Retirement Benefit Plans Current":48669000.0,"Payables And Accrued Expenses":149652000.0,"Current Accrued Expenses":68495000.0,"Payables":81157000.0,"Accounts Payable":81157000.0,"Total Assets":1170060000.0,"Total Non Current Assets":628258000.0,"Other Non Current Assets":140155000.0,"Goodwill And Other Intangible Assets":402051000.0,"Other Intangible Assets":3840000.0,"Goodwill":398211000.0,"Net PPE":86052000.0,"Accumulated Depreciation":-158973000.0,"Gross PPE":245025000.0,"Leases":54858000.0,"Other Properties":32508000.0,"Machinery Furniture Equipment":157659000.0,"Properties":0.0,"Current Assets":541802000.0,"Other Current Assets":92345000.0,"Inventory":76634000.0,"Finished Goods":47007000.0,"Raw Materials":29627000.0,"Receivables":162710000.0,"Accounts Receivable":162710000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":210113000.0,"Cash And Cash Equivalents":210113000.0,"Cash Equivalents":10485000.0,"Cash Financial":199628000.0},"2025-12-31":{"Treasury Shares Number":21186000.0,"Ordinary Shares Number":134153000.0,"Share Issued":155339000.0,"Net Debt":null,"Total Debt":212123000.0,"Tangible Book Value":-308620000.0,"Invested Capital":266777000.0,"Working Capital":-29414000.0,"Net Tangible Assets":-308620000.0,"Capital Lease Obligations":41258000.0,"Common Stock Equity":95912000.0,"Total Capitalization":249975000.0,"Total Equity Gross Minority Interest":95912000.0,"Stockholders Equity":95912000.0,"Gains Losses Not Affecting Retained Earnings":-9477000.0,"Other Equity Adjustments":-9477000.0,"Treasury Stock":287794000.0,"Retained Earnings":-935942000.0,"Additional Paid In Capital":1328970000.0,"Capital Stock":155000.0,"Common Stock":155000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1072754000.0,"Total Non Current Liabilities Net Minority Interest":507612000.0,"Other Non Current Liabilities":2600000.0,"Non Current Deferred Liabilities":321924000.0,"Non Current Deferred Revenue":314728000.0,"Non Current Deferred Taxes Liabilities":7196000.0,"Long Term Debt And Capital Lease Obligation":183088000.0,"Long Term Capital Lease Obligation":29025000.0,"Long Term Debt":154063000.0,"Current Liabilities":565142000.0,"Current Deferred Liabilities":328164000.0,"Current Deferred Revenue":328164000.0,"Current Debt And Capital Lease Obligation":29035000.0,"Current Capital Lease Obligation":12233000.0,"Current Debt":16802000.0,"Other Current Borrowings":16802000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":66527000.0,"Payables And Accrued Expenses":141416000.0,"Current Accrued Expenses":76602000.0,"Payables":64814000.0,"Accounts Payable":64814000.0,"Total Assets":1168666000.0,"Total Non Current Assets":632938000.0,"Other Non Current Assets":143253000.0,"Goodwill And Other Intangible Assets":404532000.0,"Other Intangible Assets":4682000.0,"Goodwill":399850000.0,"Net PPE":85153000.0,"Accumulated Depreciation":-155835000.0,"Gross PPE":240988000.0,"Leases":48133000.0,"Other Properties":34925000.0,"Machinery Furniture Equipment":157930000.0,"Properties":0.0,"Current Assets":535728000.0,"Other Current Assets":79917000.0,"Inventory":83593000.0,"Finished Goods":49022000.0,"Raw Materials":34571000.0,"Receivables":152427000.0,"Accounts Receivable":152427000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":219791000.0,"Cash And Cash Equivalents":219791000.0,"Cash Equivalents":6186000.0,"Cash Financial":213605000.0},"2025-09-30":{"Treasury Shares Number":21186000.0,"Ordinary Shares Number":133653000.0,"Share Issued":154839000.0,"Net Debt":null,"Total Debt":242386000.0,"Tangible Book Value":-336499000.0,"Invested Capital":267995000.0,"Working Capital":-51624000.0,"Net Tangible Assets":-336499000.0,"Capital Lease Obligations":42954000.0,"Common Stock Equity":68563000.0,"Total Capitalization":227459000.0,"Total Equity Gross Minority Interest":68563000.0,"Stockholders Equity":68563000.0,"Gains Losses Not Affecting Retained Earnings":-9583000.0,"Other Equity Adjustments":-9583000.0,"Treasury Stock":287794000.0,"Retained Earnings":-943818000.0,"Additional Paid In Capital":1309603000.0,"Capital Stock":155000.0,"Common Stock":155000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1084389000.0,"Total Non Current Liabilities Net Minority Interest":506901000.0,"Other Non Current Liabilities":2573000.0,"Non Current Deferred Liabilities":314071000.0,"Non Current Deferred Revenue":307062000.0,"Non Current Deferred Taxes Liabilities":7009000.0,"Long Term Debt And Capital Lease Obligation":190257000.0,"Long Term Capital Lease Obligation":31361000.0,"Long Term Debt":158896000.0,"Current Liabilities":577488000.0,"Current Deferred Liabilities":325115000.0,"Current Deferred Revenue":325115000.0,"Current Debt And Capital Lease Obligation":52129000.0,"Current Capital Lease Obligation":11593000.0,"Current Debt":40536000.0,"Other Current Borrowings":40536000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":52470000.0,"Payables And Accrued Expenses":147774000.0,"Current Accrued Expenses":70009000.0,"Payables":77765000.0,"Accounts Payable":77765000.0,"Total Assets":1152952000.0,"Total Non Current Assets":627088000.0,"Other Non Current Assets":137384000.0,"Goodwill And Other Intangible Assets":405062000.0,"Other Intangible Assets":5432000.0,"Goodwill":399630000.0,"Net PPE":84642000.0,"Accumulated Depreciation":-157705000.0,"Gross PPE":242347000.0,"Leases":48133000.0,"Other Properties":36566000.0,"Machinery Furniture Equipment":157648000.0,"Properties":0.0,"Current Assets":525864000.0,"Other Current Assets":77327000.0,"Inventory":93733000.0,"Finished Goods":54665000.0,"Raw Materials":39068000.0,"Receivables":145801000.0,"Accounts Receivable":145801000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":209003000.0,"Cash And Cash Equivalents":209003000.0,"Cash Equivalents":2397000.0,"Cash Financial":206606000.0},"2025-06-30":{"Treasury Shares Number":20609000.0,"Ordinary Shares Number":132064000.0,"Share Issued":152673000.0,"Net Debt":null,"Total Debt":223442000.0,"Tangible Book Value":-340531000.0,"Invested Capital":243579000.0,"Working Capital":-52579000.0,"Net Tangible Assets":-340531000.0,"Capital Lease Obligations":45447000.0,"Common Stock Equity":65584000.0,"Total Capitalization":229308000.0,"Total Equity Gross Minority Interest":65584000.0,"Stockholders Equity":65584000.0,"Gains Losses Not Affecting Retained Earnings":-8137000.0,"Other Equity Adjustments":-8137000.0,"Treasury Stock":275794000.0,"Retained Earnings":-949429000.0,"Additional Paid In Capital":1298791000.0,"Capital Stock":153000.0,"Common Stock":153000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1087634000.0,"Total Non Current Liabilities Net Minority Interest":499759000.0,"Other Non Current Liabilities":2596000.0,"Non Current Deferred Liabilities":299448000.0,"Non Current Deferred Revenue":292415000.0,"Non Current Deferred Taxes Liabilities":7033000.0,"Long Term Debt And Capital Lease Obligation":197715000.0,"Long Term Capital Lease Obligation":33991000.0,"Long Term Debt":163724000.0,"Current Liabilities":587875000.0,"Current Deferred Liabilities":325078000.0,"Current Deferred Revenue":325078000.0,"Current Debt And Capital Lease Obligation":25727000.0,"Current Capital Lease Obligation":11456000.0,"Current Debt":14271000.0,"Other Current Borrowings":14271000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":62895000.0,"Payables And Accrued Expenses":174175000.0,"Current Accrued Expenses":110236000.0,"Payables":63939000.0,"Accounts Payable":63939000.0,"Total Assets":1153218000.0,"Total Non Current Assets":617922000.0,"Other Non Current Assets":128786000.0,"Goodwill And Other Intangible Assets":406115000.0,"Other Intangible Assets":6541000.0,"Goodwill":399574000.0,"Net PPE":83021000.0,"Accumulated Depreciation":-154498000.0,"Gross PPE":237519000.0,"Leases":47962000.0,"Other Properties":38655000.0,"Machinery Furniture Equipment":150902000.0,"Properties":0.0,"Current Assets":535296000.0,"Other Current Assets":74265000.0,"Inventory":102578000.0,"Finished Goods":57770000.0,"Raw Materials":44808000.0,"Receivables":126708000.0,"Accounts Receivable":126708000.0,"Allowance For Doubtful Accounts Receivable":-200359000.0,"Gross Accounts Receivable":327067000.0,"Cash Cash Equivalents And Short Term Investments":231745000.0,"Cash And Cash Equivalents":231745000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":19072000.0,"Ordinary Shares Number":133082000.0,"Share Issued":152154000.0,"Net Debt":null,"Total Debt":227315000.0,"Tangible Book Value":-329989000.0,"Invested Capital":252008000.0,"Working Capital":-35364000.0,"Net Tangible Assets":-329989000.0,"Capital Lease Obligations":47012000.0,"Common Stock Equity":71705000.0,"Total Capitalization":238999000.0,"Total Equity Gross Minority Interest":71705000.0,"Stockholders Equity":71705000.0,"Gains Losses Not Affecting Retained Earnings":-16062000.0,"Other Equity Adjustments":-16062000.0,"Treasury Stock":250801000.0,"Retained Earnings":-941626000.0,"Additional Paid In Capital":1280042000.0,"Capital Stock":152000.0,"Common Stock":152000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1001372000.0,"Total Non Current Liabilities Net Minority Interest":489410000.0,"Other Non Current Liabilities":2512000.0,"Non Current Deferred Liabilities":283757000.0,"Non Current Deferred Revenue":276874000.0,"Non Current Deferred Taxes Liabilities":6883000.0,"Long Term Debt And Capital Lease Obligation":203141000.0,"Long Term Capital Lease Obligation":35847000.0,"Long Term Debt":167294000.0,"Current Liabilities":511962000.0,"Current Deferred Liabilities":311841000.0,"Current Deferred Revenue":311841000.0,"Current Debt And Capital Lease Obligation":24174000.0,"Current Capital Lease Obligation":11165000.0,"Current Debt":13009000.0,"Other Current Borrowings":13009000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":44575000.0,"Payables And Accrued Expenses":131372000.0,"Current Accrued Expenses":84262000.0,"Payables":47110000.0,"Accounts Payable":47110000.0,"Total Assets":1073077000.0,"Total Non Current Assets":596479000.0,"Other Non Current Assets":115468000.0,"Goodwill And Other Intangible Assets":401694000.0,"Other Intangible Assets":7312000.0,"Goodwill":394382000.0,"Net PPE":79317000.0,"Accumulated Depreciation":-152102000.0,"Gross PPE":231419000.0,"Leases":48697000.0,"Other Properties":39796000.0,"Machinery Furniture Equipment":142926000.0,"Properties":0.0,"Current Assets":476598000.0,"Other Current Assets":75834000.0,"Inventory":115738000.0,"Finished Goods":69342000.0,"Raw Materials":46396000.0,"Receivables":99546000.0,"Accounts Receivable":99546000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":185480000.0,"Cash And Cash Equivalents":185480000.0,"Cash Equivalents":5997000.0,"Cash Financial":179483000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":12292000.0,"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,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":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 Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":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,"Cash Equivalents":118000.0,"Cash Financial":170204000.0}},"income_stmt":{"2026-06-30":{"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,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":133672000.0,"Basic Average Shares":131179000.0,"Diluted EPS":0.13,"Basic EPS":0.14,"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,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income 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,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.284991,"Normalized EBITDA":22628000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":10590000.0,"Reconciled Depreciation":4568000.0,"Reconciled Cost Of Revenue":117169000.0,"EBITDA":22628000.0,"EBIT":18060000.0,"Net Interest Income":-2266000.0,"Interest Expense":3249000.0,"Interest Income":983000.0,"Normalized Income":10590000.0,"Net Income From Continuing And Discontinued Operation":10590000.0,"Total Expenses":299534000.0,"Total Operating Income As Reported":17340000.0,"Diluted Average Shares":133591000.0,"Basic Average Shares":132931000.0,"Diluted EPS":0.08,"Basic EPS":0.08,"Diluted NI Availto Com Stockholders":10590000.0,"Net Income Common Stockholders":10590000.0,"Net Income":10590000.0,"Net Income Including Noncontrolling Interests":10590000.0,"Net Income Continuous Operations":10590000.0,"Tax Provision":4221000.0,"Pretax Income":14811000.0,"Other Income Expense":-263000.0,"Other Non Operating Income Expenses":-263000.0,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-2266000.0,"Interest Expense Non Operating":3249000.0,"Interest Income Non Operating":983000.0,"Operating Income":17340000.0,"Operating Expense":178204000.0,"Depreciation Amortization Depletion Income Statement":407000.0,"Depreciation And Amortization In Income Statement":407000.0,"Amortization":407000.0,"Amortization Of Intangibles Income Statement":407000.0,"Research And Development":59184000.0,"Selling General And Administration":118613000.0,"Selling And Marketing Expense":88979000.0,"General And Administrative Expense":29634000.0,"Other Gand A":29634000.0,"Gross Profit":195544000.0,"Cost Of Revenue":121330000.0,"Total Revenue":316874000.0,"Operating Revenue":316874000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-40578.239139,"Tax Rate For Calcs":0.242983,"Normalized EBITDA":18684000.0,"Total Unusual Items":-167000.0,"Total Unusual Items Excluding Goodwill":-167000.0,"Net Income From Continuing Operation Net Minority Interest":7876000.0,"Reconciled Depreciation":4753000.0,"Reconciled Cost Of Revenue":118499000.0,"EBITDA":18517000.0,"EBIT":13764000.0,"Net Interest Income":-2228000.0,"Interest Expense":3360000.0,"Interest Income":1132000.0,"Normalized Income":8002421.760861,"Net Income From Continuing And Discontinued Operation":7876000.0,"Total Expenses":304766000.0,"Total Operating Income As Reported":12992000.0,"Diluted Average Shares":135166000.0,"Basic Average Shares":133914000.0,"Diluted EPS":0.06,"Basic EPS":0.06,"Diluted NI Availto Com Stockholders":7876000.0,"Net Income Common Stockholders":7876000.0,"Net Income":7876000.0,"Net Income Including Noncontrolling Interests":7876000.0,"Net Income Continuous Operations":7876000.0,"Tax Provision":2528000.0,"Pretax Income":10404000.0,"Other Income Expense":-527000.0,"Other Non Operating Income Expenses":-360000.0,"Special Income Charges":-167000.0,"Restructuring And Mergern Acquisition":167000.0,"Net Non Operating Interest Income Expense":-2228000.0,"Interest Expense Non Operating":3360000.0,"Interest Income Non Operating":1132000.0,"Operating Income":13159000.0,"Operating Expense":181921000.0,"Depreciation Amortization Depletion Income Statement":407000.0,"Depreciation And Amortization In Income Statement":407000.0,"Amortization":407000.0,"Amortization Of Intangibles Income Statement":407000.0,"Research And Development":57522000.0,"Selling General And Administration":123992000.0,"Selling And Marketing Expense":89393000.0,"General And Administrative Expense":34599000.0,"Other Gand A":34599000.0,"Gross Profit":195080000.0,"Cost Of Revenue":122845000.0,"Total Revenue":317925000.0,"Operating Revenue":317925000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-121756.585249,"Tax Rate For Calcs":0.328185,"Normalized EBITDA":17286000.0,"Total Unusual Items":-371000.0,"Total Unusual Items Excluding Goodwill":-371000.0,"Net Income From Continuing Operation Net Minority Interest":5611000.0,"Reconciled Depreciation":4910000.0,"Reconciled Cost Of Revenue":117806000.0,"EBITDA":16915000.0,"EBIT":12005000.0,"Net Interest Income":-2456000.0,"Interest Expense":3653000.0,"Interest Income":1197000.0,"Normalized Income":5860243.414751,"Net Income From Continuing And Discontinued Operation":5611000.0,"Total Expenses":298579000.0,"Total Operating Income As Reported":11295000.0,"Diluted Average Shares":135071000.0,"Basic Average Shares":132973000.0,"Diluted EPS":0.04,"Basic EPS":0.04,"Diluted NI Availto Com Stockholders":5611000.0,"Net Income Common Stockholders":5611000.0,"Net Income":5611000.0,"Net Income Including Noncontrolling Interests":5611000.0,"Net Income Continuous Operations":5611000.0,"Tax Provision":2741000.0,"Pretax Income":8352000.0,"Other Income Expense":-858000.0,"Other Non Operating Income Expenses":-487000.0,"Special Income Charges":-371000.0,"Restructuring And Mergern Acquisition":371000.0,"Net Non Operating Interest Income Expense":-2456000.0,"Interest Expense Non Operating":3653000.0,"Interest Income Non Operating":1197000.0,"Operating Income":11666000.0,"Operating Expense":176363000.0,"Depreciation Amortization Depletion Income Statement":500000.0,"Depreciation And Amortization In Income Statement":500000.0,"Amortization":500000.0,"Amortization Of Intangibles Income Statement":500000.0,"Research And Development":57753000.0,"Selling General And Administration":118110000.0,"Selling And Marketing Expense":88923000.0,"General And Administrative Expense":29187000.0,"Other Gand A":29187000.0,"Gross Profit":188029000.0,"Cost Of Revenue":122216000.0,"Total Revenue":310245000.0,"Operating Revenue":310245000.0},"2025-06-30":{"Tax Effect Of Unusual Items":79590.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":3886000.0,"Total Unusual Items":379000.0,"Total Unusual Items Excluding Goodwill":379000.0,"Net Income From Continuing Operation Net Minority Interest":-7803000.0,"Reconciled Depreciation":4601000.0,"Reconciled Cost Of Revenue":113829000.0,"EBITDA":4265000.0,"EBIT":-336000.0,"Net Interest Income":-1874000.0,"Interest Expense":3530000.0,"Interest Income":1656000.0,"Normalized Income":-8102410.0,"Net Income From Continuing And Discontinued Operation":-7803000.0,"Total Expenses":308758000.0,"Total Operating Income As Reported":-1376000.0,"Diluted Average Shares":132808000.0,"Basic Average Shares":null,"Diluted EPS":-0.06,"Basic EPS":-0.06,"Diluted NI Availto Com Stockholders":-7803000.0,"Net Income Common Stockholders":-7803000.0,"Net Income":-7803000.0,"Net Income Including Noncontrolling Interests":-7803000.0,"Net Income Continuous Operations":-7803000.0,"Tax Provision":3937000.0,"Pretax Income":-3866000.0,"Other Income Expense":-237000.0,"Other Non Operating Income Expenses":-616000.0,"Special Income Charges":379000.0,"Restructuring And Mergern Acquisition":-379000.0,"Net Non Operating Interest Income Expense":-1874000.0,"Interest Expense Non Operating":3530000.0,"Interest Income Non Operating":1656000.0,"Operating Income":-1755000.0,"Operating Expense":190843000.0,"Depreciation Amortization Depletion Income Statement":515000.0,"Depreciation And Amortization In Income Statement":515000.0,"Amortization":515000.0,"Amortization Of Intangibles Income Statement":515000.0,"Research And Development":56469000.0,"Selling General And Administration":133859000.0,"Selling And Marketing Expense":86440000.0,"General And Administrative Expense":47419000.0,"Other Gand A":47419000.0,"Gross Profit":189088000.0,"Cost Of Revenue":117915000.0,"Total Revenue":307003000.0,"Operating Revenue":307003000.0},"2025-03-31":{"Tax Effect Of Unusual Items":92610.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":15085000.0,"Total Unusual Items":441000.0,"Total Unusual Items Excluding Goodwill":441000.0,"Net Income From Continuing Operation Net Minority Interest":3458000.0,"Reconciled Depreciation":4562000.0,"Reconciled Cost Of Revenue":105041000.0,"EBITDA":15526000.0,"EBIT":10964000.0,"Net Interest Income":-2825000.0,"Interest Expense":3797000.0,"Interest Income":972000.0,"Normalized Income":3109610.0,"Net Income From Continuing And Discontinued Operation":3458000.0,"Total Expenses":274569000.0,"Total Operating Income As Reported":10377000.0,"Diluted Average Shares":null,"Basic Average Shares":132979000.0,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":3458000.0,"Net Income Common Stockholders":3458000.0,"Net Income":3458000.0,"Net Income Including Noncontrolling Interests":3458000.0,"Net Income Continuous Operations":3458000.0,"Tax Provision":3709000.0,"Pretax Income":7167000.0,"Other Income Expense":56000.0,"Other Non Operating Income Expenses":-385000.0,"Special Income Charges":441000.0,"Restructuring And Mergern Acquisition":-441000.0,"Net Non Operating Interest Income Expense":-2825000.0,"Interest Expense Non Operating":3797000.0,"Interest Income Non Operating":972000.0,"Operating Income":9936000.0,"Operating Expense":165473000.0,"Depreciation Amortization Depletion Income Statement":507000.0,"Depreciation And Amortization In Income Statement":507000.0,"Amortization":507000.0,"Amortization Of Intangibles Income Statement":507000.0,"Research And Development":55656000.0,"Selling General And Administration":109310000.0,"Selling And Marketing Expense":79773000.0,"General And Administrative Expense":29537000.0,"Other Gand A":29537000.0,"Gross Profit":175409000.0,"Cost Of Revenue":109096000.0,"Total Revenue":284505000.0,"Operating Revenue":284505000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":7751000.0,"Repurchase Of Capital Stock":-50000000.0,"Repayment Of Debt":-3750000.0,"Issuance Of Debt":30000000.0,"Capital Expenditure":-6442000.0,"End Cash Position":210113000.0,"Beginning Cash Position":219791000.0,"Effect Of Exchange Rate Changes":-581000.0,"Changes In Cash":-9097000.0,"Financing Cash Flow":-16848000.0,"Cash Flow From Continuing Financing Activities":-16848000.0,"Net Other Financing Charges":6902000.0,"Net Common Stock Issuance":-50000000.0,"Common Stock Payments":-50000000.0,"Net Issuance Payments Of Debt":26250000.0,"Net Long Term Debt Issuance":26250000.0,"Long Term Debt Payments":-3750000.0,"Long Term Debt Issuance":30000000.0,"Investing Cash Flow":-6442000.0,"Cash Flow From Continuing Investing Activities":-6442000.0,"Capital Expenditure Reported":-6442000.0,"Operating Cash Flow":14193000.0,"Cash Flow From Continuing Operating Activities":14193000.0,"Change In Working Capital":-31625000.0,"Change In Other Working Capital":5379000.0,"Change In Other Current Liabilities":-13391000.0,"Change In Payables And Accrued Expense":-3647000.0,"Change In Accrued Expense":-19269000.0,"Change In Payable":15622000.0,"Change In Account Payable":15622000.0,"Change In Prepaid Assets":-12764000.0,"Change In Inventory":3191000.0,"Change In Receivables":-10393000.0,"Changes In Account Receivables":-10393000.0,"Other Non Cash Items":5169000.0,"Stock Based Compensation":21768000.0,"Provisionand Write Offof Assets":3479000.0,"Deferred Tax":244000.0,"Deferred Income Tax":244000.0,"Depreciation Amortization Depletion":4568000.0,"Depreciation And Amortization":4568000.0,"Amortization Cash Flow":761000.0,"Amortization Of Intangibles":761000.0,"Depreciation":3807000.0,"Net Income From Continuing Operations":10590000.0},"2025-12-31":{"Free Cash Flow":43071000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-28750000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-7067000.0,"End Cash Position":219791000.0,"Beginning Cash Position":209003000.0,"Effect Of Exchange Rate Changes":-1000.0,"Changes In Cash":10789000.0,"Financing Cash Flow":-32282000.0,"Cash Flow From Continuing Financing Activities":-32282000.0,"Net Other Financing Charges":-3532000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-28750000.0,"Net Long Term Debt Issuance":-28750000.0,"Long Term Debt Payments":-28750000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-7067000.0,"Cash Flow From Continuing Investing Activities":-7067000.0,"Capital Expenditure Reported":-7067000.0,"Operating Cash Flow":50138000.0,"Cash Flow From Continuing Operating Activities":50138000.0,"Change In Working Capital":8014000.0,"Change In Other Working Capital":11893000.0,"Change In Other Current Liabilities":5778000.0,"Change In Payables And Accrued Expense":1074000.0,"Change In Accrued Expense":14068000.0,"Change In Payable":-12994000.0,"Change In Account Payable":-12994000.0,"Change In Prepaid Assets":-11708000.0,"Change In Inventory":7705000.0,"Change In Receivables":-6728000.0,"Changes In Account Receivables":-6728000.0,"Other Non Cash Items":4915000.0,"Stock Based Compensation":22899000.0,"Provisionand Write Offof Assets":1364000.0,"Deferred Tax":317000.0,"Deferred Income Tax":317000.0,"Depreciation Amortization Depletion":4753000.0,"Depreciation And Amortization":4753000.0,"Amortization Cash Flow":759000.0,"Amortization Of Intangibles":759000.0,"Depreciation":3994000.0,"Net Income From Continuing Operations":7876000.0},"2025-09-30":{"Free Cash Flow":-20853000.0,"Repurchase Of Capital Stock":-12000000.0,"Repayment Of Debt":-3750000.0,"Issuance Of Debt":25000000.0,"Capital Expenditure":-6855000.0,"End Cash Position":209003000.0,"Beginning Cash Position":231745000.0,"Effect Of Exchange Rate Changes":-173000.0,"Changes In Cash":-22569000.0,"Financing Cash Flow":-1716000.0,"Cash Flow From Continuing Financing Activities":-1716000.0,"Net Other Financing Charges":-10966000.0,"Net Common Stock Issuance":-12000000.0,"Common Stock Payments":-12000000.0,"Net Issuance Payments Of Debt":21250000.0,"Net Long Term Debt Issuance":21250000.0,"Long Term Debt Payments":-3750000.0,"Long Term Debt Issuance":25000000.0,"Investing Cash Flow":-6855000.0,"Cash Flow From Continuing Investing Activities":-6855000.0,"Capital Expenditure Reported":-6855000.0,"Operating Cash Flow":-13998000.0,"Cash Flow From Continuing Operating Activities":-13998000.0,"Change In Working Capital":-49396000.0,"Change In Other Working Capital":16027000.0,"Change In Other Current Liabilities":-43246000.0,"Change In Payables And Accrued Expense":3034000.0,"Change In Accrued Expense":-10726000.0,"Change In Payable":13760000.0,"Change In Account Payable":13760000.0,"Change In Prepaid Assets":-14016000.0,"Change In Inventory":8116000.0,"Change In Receivables":-19311000.0,"Changes In Account Receivables":-19311000.0,"Other Non Cash Items":2774000.0,"Stock Based Compensation":21780000.0,"Provisionand Write Offof Assets":226000.0,"Deferred Tax":97000.0,"Deferred Income Tax":97000.0,"Depreciation Amortization Depletion":4910000.0,"Depreciation And Amortization":4910000.0,"Amortization Cash Flow":1111000.0,"Amortization Of Intangibles":1111000.0,"Depreciation":3799000.0,"Net Income From Continuing Operations":5611000.0},"2025-06-30":{"Free Cash Flow":75293000.0,"Repurchase Of Capital Stock":-24993000.0,"Repayment Of Debt":-2500000.0,"Issuance Of Debt":null,"Capital Expenditure":-6646000.0,"End Cash Position":231745000.0,"Beginning Cash Position":185480000.0,"Effect Of Exchange Rate Changes":456000.0,"Changes In Cash":45809000.0,"Financing Cash Flow":-29484000.0,"Cash Flow From Continuing Financing Activities":-29484000.0,"Net Other Financing Charges":-1991000.0,"Net Common Stock Issuance":-24993000.0,"Common Stock Payments":-24993000.0,"Net Issuance Payments Of Debt":-2500000.0,"Net Long Term Debt Issuance":-2500000.0,"Long Term Debt Payments":-2500000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-6646000.0,"Cash Flow From Continuing Investing Activities":-6646000.0,"Capital Expenditure Reported":-6646000.0,"Operating Cash Flow":81939000.0,"Cash Flow From Continuing Operating Activities":81939000.0,"Change In Working Capital":57625000.0,"Change In Other Working Capital":19976000.0,"Change In Other Current Liabilities":20860000.0,"Change In Payables And Accrued Expense":34074000.0,"Change In Accrued Expense":17383000.0,"Change In Payable":16691000.0,"Change In Account Payable":16691000.0,"Change In Prepaid Assets":-2787000.0,"Change In Inventory":12736000.0,"Change In Receivables":-27234000.0,"Changes In Account Receivables":-27234000.0,"Other Non Cash Items":5642000.0,"Stock Based Compensation":20741000.0,"Provisionand Write Offof Assets":1074000.0,"Deferred Tax":59000.0,"Deferred Income Tax":59000.0,"Depreciation Amortization Depletion":4601000.0,"Depreciation And Amortization":4601000.0,"Amortization Cash Flow":1158000.0,"Amortization Of Intangibles":1158000.0,"Depreciation":3443000.0,"Net Income From Continuing Operations":-7803000.0},"2025-03-31":{"Free Cash Flow":24232000.0,"Repurchase Of Capital Stock":-13000000.0,"Repayment Of Debt":-2500000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-5742000.0,"End Cash Position":185480000.0,"Beginning Cash Position":170322000.0,"Effect Of Exchange Rate Changes":33000.0,"Changes In Cash":15125000.0,"Financing Cash Flow":-9107000.0,"Cash Flow From Continuing Financing Activities":-9107000.0,"Net Other Financing Charges":6393000.0,"Net Common Stock Issuance":-13000000.0,"Common Stock Payments":-13000000.0,"Net Issuance Payments Of Debt":-2500000.0,"Net Long Term Debt Issuance":-2500000.0,"Long Term Debt Payments":-2500000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-5742000.0,"Cash Flow From Continuing Investing Activities":-5742000.0,"Capital Expenditure Reported":-5742000.0,"Operating Cash Flow":29974000.0,"Cash Flow From Continuing Operating Activities":29974000.0,"Change In Working Capital":-4757000.0,"Change In Other Working Capital":325000.0,"Change In Other Current Liabilities":-5872000.0,"Change In Payables And Accrued Expense":-20852000.0,"Change In Accrued Expense":-15693000.0,"Change In Payable":-5159000.0,"Change In Account Payable":-5159000.0,"Change In Prepaid Assets":-10362000.0,"Change In Inventory":14034000.0,"Change In Receivables":17970000.0,"Changes In Account Receivables":17970000.0,"Other Non Cash Items":4304000.0,"Stock Based Compensation":20354000.0,"Provisionand Write Offof Assets":1945000.0,"Deferred Tax":108000.0,"Deferred Income Tax":108000.0,"Depreciation Amortization Depletion":4562000.0,"Depreciation And Amortization":4562000.0,"Amortization Cash Flow":1105000.0,"Amortization Of Intangibles":1105000.0,"Depreciation":3457000.0,"Net Income From Continuing Operations":3458000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"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":null,"Net Common Stock Issuance":null,"Common Stock Payments":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,"Capital Expenditure Reported":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 Liabilities":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,"Other Non Cash Items":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,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}