{"ticker":"FA","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":171571364.0,"Share Issued":171571364.0,"Net Debt":1795881000.0,"Total Debt":2041061000.0,"Tangible Book Value":-1626266000.0,"Invested Capital":3327735000.0,"Working Capital":351105000.0,"Net Tangible Assets":-1626266000.0,"Capital Lease Obligations":7280000.0,"Common Stock Equity":1293954000.0,"Total Capitalization":3327735000.0,"Total Equity Gross Minority Interest":1293954000.0,"Stockholders Equity":1293954000.0,"Gains Losses Not Affecting Retained Earnings":-33111000.0,"Other Equity Adjustments":-33111000.0,"Retained Earnings":-214107000.0,"Additional Paid In Capital":1541000000.0,"Capital Stock":172000.0,"Common Stock":172000.0,"Total Liabilities Net Minority Interest":2453292000.0,"Total Non Current Liabilities Net Minority Interest":2223351000.0,"Other Non Current Liabilities":13149000.0,"Non Current Deferred Liabilities":172266000.0,"Non Current Deferred Taxes Liabilities":172266000.0,"Long Term Debt And Capital Lease Obligation":2037936000.0,"Long Term Capital Lease Obligation":4155000.0,"Long Term Debt":2033781000.0,"Current Liabilities":229941000.0,"Current Deferred Liabilities":5251000.0,"Current Deferred Revenue":5251000.0,"Current Debt And Capital Lease Obligation":3125000.0,"Current Capital Lease Obligation":3125000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":55432000.0,"Payables And Accrued Expenses":166133000.0,"Current Accrued Expenses":40564000.0,"Payables":125569000.0,"Total Tax Payable":1319000.0,"Income Tax Payable":1319000.0,"Accounts Payable":124250000.0,"Total Assets":3747246000.0,"Total Non Current Assets":3166200000.0,"Other Non Current Assets":14424000.0,"Non Current Deferred Assets":4289000.0,"Non Current Deferred Taxes Assets":4289000.0,"Goodwill And Other Intangible Assets":2920220000.0,"Other Intangible Assets":785062000.0,"Goodwill":2135158000.0,"Net PPE":227267000.0,"Accumulated Depreciation":-475193000.0,"Gross PPE":702460000.0,"Leases":1279000.0,"Machinery Furniture Equipment":701181000.0,"Properties":0.0,"Current Assets":581046000.0,"Other Current Assets":26472000.0,"Hedging Assets Current":null,"Restricted Cash":110000.0,"Prepaid Assets":null,"Receivables":316564000.0,"Taxes Receivable":7282000.0,"Accounts Receivable":309282000.0,"Allowance For Doubtful Accounts Receivable":-7792000.0,"Gross Accounts Receivable":317074000.0,"Cash Cash Equivalents And Short Term Investments":237900000.0,"Cash And Cash Equivalents":237900000.0},"2026-03-31":{"Ordinary Shares Number":172705863.0,"Share Issued":172705863.0,"Net Debt":1831026000.0,"Total Debt":2065168000.0,"Tangible Book Value":-1665268000.0,"Invested Capital":3350718000.0,"Working Capital":335821000.0,"Net Tangible Assets":-1665268000.0,"Capital Lease Obligations":8234000.0,"Common Stock Equity":1293784000.0,"Total Capitalization":3350718000.0,"Total Equity Gross Minority Interest":1293784000.0,"Stockholders Equity":1293784000.0,"Gains Losses Not Affecting Retained Earnings":-27225000.0,"Other Equity Adjustments":-27225000.0,"Retained Earnings":-212149000.0,"Additional Paid In Capital":1532985000.0,"Capital Stock":173000.0,"Common Stock":173000.0,"Total Liabilities Net Minority Interest":2460380000.0,"Total Non Current Liabilities Net Minority Interest":2256883000.0,"Other Non Current Liabilities":14063000.0,"Non Current Deferred Liabilities":181024000.0,"Non Current Deferred Taxes Liabilities":181024000.0,"Long Term Debt And Capital Lease Obligation":2061796000.0,"Long Term Capital Lease Obligation":4862000.0,"Long Term Debt":2056934000.0,"Current Liabilities":203497000.0,"Current Deferred Liabilities":5211000.0,"Current Deferred Revenue":5211000.0,"Current Debt And Capital Lease Obligation":3372000.0,"Current Capital Lease Obligation":3372000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":42246000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":42347000.0,"Payables":110321000.0,"Total Tax Payable":3128000.0,"Income Tax Payable":3128000.0,"Accounts Payable":107193000.0,"Total Assets":3754164000.0,"Total Non Current Assets":3214846000.0,"Other Non Current Assets":14604000.0,"Non Current Deferred Assets":4151000.0,"Non Current Deferred Taxes Assets":4151000.0,"Goodwill And Other Intangible Assets":2959052000.0,"Other Intangible Assets":820653000.0,"Goodwill":2138399000.0,"Net PPE":237039000.0,"Accumulated Depreciation":-448271000.0,"Gross PPE":685310000.0,"Leases":1285000.0,"Machinery Furniture Equipment":684025000.0,"Properties":0.0,"Current Assets":539318000.0,"Other Current Assets":21317000.0,"Hedging Assets Current":null,"Restricted Cash":111000.0,"Prepaid Assets":null,"Receivables":291982000.0,"Taxes Receivable":4306000.0,"Accounts Receivable":287676000.0,"Allowance For Doubtful Accounts Receivable":-8327000.0,"Gross Accounts Receivable":296003000.0,"Cash Cash Equivalents And Short Term Investments":225908000.0,"Cash And Cash Equivalents":225908000.0},"2025-12-31":{"Ordinary Shares Number":174190461.0,"Share Issued":174190461.0,"Net Debt":1840041000.0,"Total Debt":2089132000.0,"Tangible Book Value":-1687163000.0,"Invested Capital":3393591000.0,"Working Capital":331239000.0,"Net Tangible Assets":-1687163000.0,"Capital Lease Obligations":9093000.0,"Common Stock Equity":1313552000.0,"Total Capitalization":3393591000.0,"Total Equity Gross Minority Interest":1313552000.0,"Stockholders Equity":1313552000.0,"Gains Losses Not Affecting Retained Earnings":-20305000.0,"Other Equity Adjustments":-20305000.0,"Retained Earnings":-194632000.0,"Additional Paid In Capital":1528315000.0,"Capital Stock":174000.0,"Common Stock":174000.0,"Total Liabilities Net Minority Interest":2520250000.0,"Total Non Current Liabilities Net Minority Interest":2289791000.0,"Other Non Current Liabilities":13972000.0,"Non Current Deferred Liabilities":190255000.0,"Non Current Deferred Taxes Liabilities":190255000.0,"Long Term Debt And Capital Lease Obligation":2085564000.0,"Long Term Capital Lease Obligation":5525000.0,"Long Term Debt":2080039000.0,"Current Liabilities":230459000.0,"Current Deferred Liabilities":5028000.0,"Current Deferred Revenue":5028000.0,"Current Debt And Capital Lease Obligation":3568000.0,"Current Capital Lease Obligation":3568000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":60537000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":49140000.0,"Payables":112186000.0,"Total Tax Payable":2298000.0,"Income Tax Payable":2298000.0,"Accounts Payable":109888000.0,"Total Assets":3833802000.0,"Total Non Current Assets":3272104000.0,"Other Non Current Assets":16341000.0,"Non Current Deferred Assets":4183000.0,"Non Current Deferred Taxes Assets":4183000.0,"Goodwill And Other Intangible Assets":3000715000.0,"Other Intangible Assets":857111000.0,"Goodwill":2143604000.0,"Net PPE":250865000.0,"Accumulated Depreciation":-417622000.0,"Gross PPE":668487000.0,"Leases":1284000.0,"Machinery Furniture Equipment":667203000.0,"Properties":0.0,"Current Assets":561698000.0,"Other Current Assets":15323000.0,"Hedging Assets Current":null,"Restricted Cash":86000.0,"Prepaid Assets":null,"Receivables":306291000.0,"Taxes Receivable":9010000.0,"Accounts Receivable":297281000.0,"Allowance For Doubtful Accounts Receivable":-8084000.0,"Gross Accounts Receivable":305365000.0,"Cash Cash Equivalents And Short Term Investments":239998000.0,"Cash And Cash Equivalents":239998000.0},"2025-09-30":{"Ordinary Shares Number":174035826.0,"Share Issued":174035826.0,"Net Debt":1886262000.0,"Total Debt":2113188000.0,"Tangible Book Value":-1728609000.0,"Invested Capital":3404733000.0,"Working Capital":302598000.0,"Net Tangible Assets":-1728609000.0,"Capital Lease Obligations":10078000.0,"Common Stock Equity":1301623000.0,"Total Capitalization":3404733000.0,"Total Equity Gross Minority Interest":1301623000.0,"Stockholders Equity":1301623000.0,"Gains Losses Not Affecting Retained Earnings":-24446000.0,"Other Equity Adjustments":-24446000.0,"Retained Earnings":-198101000.0,"Additional Paid In Capital":1523996000.0,"Capital Stock":174000.0,"Common Stock":174000.0,"Total Liabilities Net Minority Interest":2554865000.0,"Total Non Current Liabilities Net Minority Interest":2315031000.0,"Other Non Current Liabilities":11043000.0,"Non Current Deferred Liabilities":194471000.0,"Non Current Deferred Taxes Liabilities":194471000.0,"Long Term Debt And Capital Lease Obligation":2109517000.0,"Long Term Capital Lease Obligation":6407000.0,"Long Term Debt":2103110000.0,"Current Liabilities":239834000.0,"Current Deferred Liabilities":4940000.0,"Current Deferred Revenue":4940000.0,"Current Debt And Capital Lease Obligation":3671000.0,"Current Capital Lease Obligation":3671000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":53471000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":47713000.0,"Payables":130039000.0,"Total Tax Payable":2528000.0,"Income Tax Payable":2528000.0,"Accounts Payable":127511000.0,"Total Assets":3856488000.0,"Total Non Current Assets":3314056000.0,"Other Non Current Assets":17194000.0,"Non Current Deferred Assets":5678000.0,"Non Current Deferred Taxes Assets":5678000.0,"Goodwill And Other Intangible Assets":3030232000.0,"Other Intangible Assets":889898000.0,"Goodwill":2140334000.0,"Net PPE":260952000.0,"Accumulated Depreciation":-393567000.0,"Gross PPE":654519000.0,"Leases":2874000.0,"Machinery Furniture Equipment":651645000.0,"Properties":0.0,"Current Assets":542432000.0,"Other Current Assets":20810000.0,"Hedging Assets Current":null,"Restricted Cash":84000.0,"Prepaid Assets":null,"Receivables":304690000.0,"Taxes Receivable":13664000.0,"Accounts Receivable":291026000.0,"Allowance For Doubtful Accounts Receivable":-8108000.0,"Gross Accounts Receivable":299134000.0,"Cash Cash Equivalents And Short Term Investments":216848000.0,"Cash And Cash Equivalents":216848000.0},"2025-06-30":{"Ordinary Shares Number":173839182.0,"Share Issued":173839182.0,"Net Debt":1941874000.0,"Total Debt":2137318000.0,"Tangible Book Value":-1769523000.0,"Invested Capital":3425298000.0,"Working Capital":249455000.0,"Net Tangible Assets":-1769523000.0,"Capital Lease Obligations":11183000.0,"Common Stock Equity":1299163000.0,"Total Capitalization":3403448000.0,"Total Equity Gross Minority Interest":1299163000.0,"Stockholders Equity":1299163000.0,"Gains Losses Not Affecting Retained Earnings":-17496000.0,"Other Equity Adjustments":-17496000.0,"Retained Earnings":-200694000.0,"Additional Paid In Capital":1517179000.0,"Capital Stock":174000.0,"Common Stock":174000.0,"Total Liabilities Net Minority Interest":2572049000.0,"Total Non Current Liabilities Net Minority Interest":2318658000.0,"Other Non Current Liabilities":12036000.0,"Non Current Deferred Liabilities":194998000.0,"Non Current Deferred Taxes Liabilities":194998000.0,"Long Term Debt And Capital Lease Obligation":2111624000.0,"Long Term Capital Lease Obligation":7339000.0,"Long Term Debt":2104285000.0,"Current Liabilities":253391000.0,"Current Deferred Liabilities":4824000.0,"Current Deferred Revenue":4824000.0,"Current Debt And Capital Lease Obligation":25694000.0,"Current Capital Lease Obligation":3844000.0,"Current Debt":21850000.0,"Other Current Borrowings":21850000.0,"Pensionand Other Post Retirement Benefit Plans Current":53325000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":56462000.0,"Payables":113086000.0,"Total Tax Payable":1446000.0,"Income Tax Payable":1446000.0,"Accounts Payable":111640000.0,"Total Assets":3871212000.0,"Total Non Current Assets":3368366000.0,"Other Non Current Assets":19094000.0,"Non Current Deferred Assets":4951000.0,"Non Current Deferred Taxes Assets":4951000.0,"Goodwill And Other Intangible Assets":3068686000.0,"Other Intangible Assets":925327000.0,"Goodwill":2143359000.0,"Net PPE":275635000.0,"Accumulated Depreciation":-394282000.0,"Gross PPE":669917000.0,"Leases":2787000.0,"Machinery Furniture Equipment":667130000.0,"Properties":0.0,"Current Assets":502846000.0,"Other Current Assets":25462000.0,"Hedging Assets Current":null,"Restricted Cash":84000.0,"Prepaid Assets":null,"Receivables":293039000.0,"Taxes Receivable":9961000.0,"Accounts Receivable":283078000.0,"Allowance For Doubtful Accounts Receivable":-5191000.0,"Gross Accounts Receivable":288269000.0,"Cash Cash Equivalents And Short Term Investments":184261000.0,"Cash And Cash Equivalents":184261000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":21850000.0,"Other Current Borrowings":21850000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":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,"Hedging Assets Current":null,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":21850000.0,"Other Current Borrowings":21850000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":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,"Hedging Assets Current":3110000.0,"Restricted Cash":null,"Prepaid Assets":9597000.0,"Receivables":null,"Taxes Receivable":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":-116657.806513,"Tax Rate For Calcs":0.324952,"Normalized EBITDA":118916000.0,"Total Unusual Items":-359000.0,"Total Unusual Items Excluding Goodwill":-359000.0,"Net Income From Continuing Operation Net Minority Interest":16914000.0,"Reconciled Depreciation":61893000.0,"Reconciled Cost Of Revenue":244771000.0,"EBITDA":118557000.0,"EBIT":56664000.0,"Net Interest Income":-31608000.0,"Interest Expense":31608000.0,"Normalized Income":17156342.193487,"Net Income From Continuing And Discontinued Operation":16914000.0,"Total Expenses":391740000.0,"Total Operating Income As Reported":57023000.0,"Diluted Average Shares":173225170.0,"Basic Average Shares":171747641.0,"Diluted EPS":0.1,"Basic EPS":0.1,"Diluted NI Availto Com Stockholders":16914000.0,"Net Income Common Stockholders":16914000.0,"Net Income":16914000.0,"Net Income Including Noncontrolling Interests":16914000.0,"Net Income Continuous Operations":16914000.0,"Tax Provision":8142000.0,"Pretax Income":25056000.0,"Other Income Expense":-359000.0,"Special Income Charges":-359000.0,"Other Special Charges":359000.0,"Net Non Operating Interest Income Expense":-31608000.0,"Interest Expense Non Operating":31608000.0,"Operating Income":57023000.0,"Operating Expense":146969000.0,"Depreciation Amortization Depletion Income Statement":61893000.0,"Depreciation And Amortization In Income Statement":61893000.0,"Research And Development":27265000.0,"Selling General And Administration":57811000.0,"Gross Profit":203992000.0,"Cost Of Revenue":244771000.0,"Total Revenue":448763000.0,"Operating Revenue":448763000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-128656.0,"Tax Rate For Calcs":0.344,"Normalized EBITDA":95710000.0,"Total Unusual Items":-374000.0,"Total Unusual Items Excluding Goodwill":-374000.0,"Net Income From Continuing Operation Net Minority Interest":2168000.0,"Reconciled Depreciation":62190000.0,"Reconciled Cost Of Revenue":211411000.0,"EBITDA":95336000.0,"EBIT":33146000.0,"Net Interest Income":-29841000.0,"Interest Expense":29841000.0,"Normalized Income":2413344.0,"Net Income From Continuing And Discontinued Operation":2168000.0,"Total Expenses":351681000.0,"Total Operating Income As Reported":33520000.0,"Diluted Average Shares":174922780.0,"Basic Average Shares":173903625.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":2168000.0,"Net Income Common Stockholders":2168000.0,"Net Income":2168000.0,"Net Income Including Noncontrolling Interests":2168000.0,"Net Income Continuous Operations":2168000.0,"Tax Provision":1137000.0,"Pretax Income":3305000.0,"Other Income Expense":-374000.0,"Special Income Charges":-374000.0,"Other Special Charges":374000.0,"Net Non Operating Interest Income Expense":-29841000.0,"Interest Expense Non Operating":29841000.0,"Operating Income":33520000.0,"Operating Expense":140270000.0,"Depreciation Amortization Depletion Income Statement":62190000.0,"Depreciation And Amortization In Income Statement":62190000.0,"Research And Development":24605000.0,"Selling General And Administration":53475000.0,"Gross Profit":173790000.0,"Cost Of Revenue":211411000.0,"Total Revenue":385201000.0,"Operating Revenue":385201000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-82110.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":107608000.0,"Total Unusual Items":-391000.0,"Total Unusual Items Excluding Goodwill":-391000.0,"Net Income From Continuing Operation Net Minority Interest":3469000.0,"Reconciled Depreciation":62737000.0,"Reconciled Cost Of Revenue":232861000.0,"EBITDA":107217000.0,"EBIT":44480000.0,"Net Interest Income":-37261000.0,"Interest Expense":37261000.0,"Normalized Income":3777890.0,"Net Income From Continuing And Discontinued Operation":3469000.0,"Total Expenses":375146000.0,"Total Operating Income As Reported":44871000.0,"Diluted Average Shares":175071294.0,"Basic Average Shares":173637367.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":3469000.0,"Net Income Common Stockholders":3469000.0,"Net Income":3469000.0,"Net Income Including Noncontrolling Interests":3469000.0,"Net Income Continuous Operations":3469000.0,"Tax Provision":3750000.0,"Pretax Income":7219000.0,"Other Income Expense":-391000.0,"Special Income Charges":-391000.0,"Other Special Charges":391000.0,"Net Non Operating Interest Income Expense":-37261000.0,"Interest Expense Non Operating":37261000.0,"Operating Income":44871000.0,"Operating Expense":142285000.0,"Depreciation Amortization Depletion Income Statement":62737000.0,"Depreciation And Amortization In Income Statement":62737000.0,"Research And Development":23886000.0,"Selling General And Administration":55662000.0,"Gross Profit":187156000.0,"Cost Of Revenue":232861000.0,"Total Revenue":420017000.0,"Operating Revenue":420017000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-85470.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":104517000.0,"Total Unusual Items":-407000.0,"Total Unusual Items Excluding Goodwill":-407000.0,"Net Income From Continuing Operation Net Minority Interest":2593000.0,"Reconciled Depreciation":62274000.0,"Reconciled Cost Of Revenue":222039000.0,"EBITDA":104110000.0,"EBIT":41836000.0,"Net Interest Income":-40041000.0,"Interest Expense":40041000.0,"Normalized Income":2914530.0,"Net Income From Continuing And Discontinued Operation":2593000.0,"Total Expenses":366908000.0,"Total Operating Income As Reported":42243000.0,"Diluted Average Shares":175549342.0,"Basic Average Shares":173561778.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":2593000.0,"Net Income Common Stockholders":2593000.0,"Net Income":2593000.0,"Net Income Including Noncontrolling Interests":2593000.0,"Net Income Continuous Operations":2593000.0,"Tax Provision":-798000.0,"Pretax Income":1795000.0,"Other Income Expense":-407000.0,"Special Income Charges":-407000.0,"Other Special Charges":407000.0,"Net Non Operating Interest Income Expense":-40041000.0,"Interest Expense Non Operating":40041000.0,"Operating Income":42243000.0,"Operating Expense":144869000.0,"Depreciation Amortization Depletion Income Statement":62274000.0,"Depreciation And Amortization In Income Statement":62274000.0,"Research And Development":25136000.0,"Selling General And Administration":57459000.0,"Gross Profit":187112000.0,"Cost Of Revenue":222039000.0,"Total Revenue":409151000.0,"Operating Revenue":409151000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-53340.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":99643000.0,"Total Unusual Items":-254000.0,"Total Unusual Items Excluding Goodwill":-254000.0,"Net Income From Continuing Operation Net Minority Interest":308000.0,"Reconciled Depreciation":61906000.0,"Reconciled Cost Of Revenue":207841000.0,"EBITDA":99389000.0,"EBIT":37483000.0,"Net Interest Income":-44785000.0,"Interest Expense":44785000.0,"Normalized Income":508660.0,"Net Income From Continuing And Discontinued Operation":308000.0,"Total Expenses":352896000.0,"Total Operating Income As Reported":37737000.0,"Diluted Average Shares":175069451.0,"Basic Average Shares":173288662.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":308000.0,"Net Income Common Stockholders":308000.0,"Net Income":308000.0,"Net Income Including Noncontrolling Interests":308000.0,"Net Income Continuous Operations":308000.0,"Tax Provision":-7610000.0,"Pretax Income":-7302000.0,"Other Income Expense":-254000.0,"Special Income Charges":-254000.0,"Other Special Charges":254000.0,"Net Non Operating Interest Income Expense":-44785000.0,"Interest Expense Non Operating":44785000.0,"Operating Income":37737000.0,"Operating Expense":145055000.0,"Depreciation Amortization Depletion Income Statement":61906000.0,"Depreciation And Amortization In Income Statement":61906000.0,"Research And Development":25676000.0,"Selling General And Administration":57473000.0,"Gross Profit":182792000.0,"Cost Of Revenue":207841000.0,"Total Revenue":390633000.0,"Operating Revenue":390633000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":54073000.0,"Repurchase Of Capital Stock":-18687000.0,"Repayment Of Debt":-25000000.0,"Capital Expenditure":-19523000.0,"Interest Paid Supplemental Data":34613000.0,"Income Tax Paid Supplemental Data":20689000.0,"End Cash Position":238010000.0,"Beginning Cash Position":226019000.0,"Effect Of Exchange Rate Changes":-1129000.0,"Changes In Cash":13120000.0,"Financing Cash Flow":-40981000.0,"Cash Flow From Continuing Financing Activities":-40981000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":2775000.0,"Cash Dividends Paid":-69000.0,"Common Stock Dividend Paid":-69000.0,"Net Common Stock Issuance":-18687000.0,"Common Stock Payments":-18687000.0,"Net Issuance Payments Of Debt":-25000000.0,"Net Long Term Debt Issuance":-25000000.0,"Long Term Debt Payments":-25000000.0,"Investing Cash Flow":-19495000.0,"Cash Flow From Continuing Investing Activities":-19495000.0,"Net Other Investing Changes":28000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-4652000.0,"Purchase Of PPE":-4652000.0,"Capital Expenditure Reported":-14871000.0,"Operating Cash Flow":73596000.0,"Cash Flow From Continuing Operating Activities":73596000.0,"Change In Working Capital":-628000.0,"Change In Other Working Capital":15264000.0,"Change In Other Current Liabilities":-590000.0,"Change In Payables And Accrued Expense":10875000.0,"Change In Payable":18327000.0,"Change In Account Payable":18327000.0,"Change In Prepaid Assets":-4352000.0,"Change In Receivables":-21825000.0,"Changes In Account Receivables":-21825000.0,"Other Non Cash Items":1489000.0,"Stock Based Compensation":5240000.0,"Asset Impairment Charge":220000.0,"Deferred Tax":-8897000.0,"Deferred Income Tax":-8897000.0,"Depreciation Amortization Depletion":61893000.0,"Depreciation And Amortization":61893000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-2635000.0,"Gain Loss On Investment Securities":-3227000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":233000.0,"Net Income From Continuing Operations":16914000.0},"2026-03-31":{"Free Cash Flow":33415000.0,"Repurchase Of Capital Stock":-19492000.0,"Repayment Of Debt":-25000000.0,"Capital Expenditure":-16016000.0,"Interest Paid Supplemental Data":34714000.0,"Income Tax Paid Supplemental Data":5768000.0,"End Cash Position":226019000.0,"Beginning Cash Position":240084000.0,"Effect Of Exchange Rate Changes":-5219000.0,"Changes In Cash":-8846000.0,"Financing Cash Flow":-44261000.0,"Cash Flow From Continuing Financing Activities":-44261000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":241000.0,"Cash Dividends Paid":-10000.0,"Common Stock Dividend Paid":-10000.0,"Net Common Stock Issuance":-19492000.0,"Common Stock Payments":-19492000.0,"Net Issuance Payments Of Debt":-25000000.0,"Net Long Term Debt Issuance":-25000000.0,"Long Term Debt Payments":-25000000.0,"Investing Cash Flow":-14016000.0,"Cash Flow From Continuing Investing Activities":-14016000.0,"Net Other Investing Changes":2000000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-2812000.0,"Purchase Of PPE":-2812000.0,"Capital Expenditure Reported":-13204000.0,"Operating Cash Flow":49431000.0,"Cash Flow From Continuing Operating Activities":49431000.0,"Change In Working Capital":-14282000.0,"Change In Other Working Capital":-14166000.0,"Change In Other Current Liabilities":-1096000.0,"Change In Payables And Accrued Expense":-1857000.0,"Change In Payable":-1857000.0,"Change In Account Payable":-1857000.0,"Change In Prepaid Assets":-5502000.0,"Change In Receivables":8339000.0,"Changes In Account Receivables":8339000.0,"Other Non Cash Items":1520000.0,"Stock Based Compensation":4430000.0,"Asset Impairment Charge":572000.0,"Deferred Tax":-9227000.0,"Deferred Income Tax":-9227000.0,"Depreciation Amortization Depletion":62190000.0,"Depreciation And Amortization":62190000.0,"Amortization Cash Flow":34400000.0,"Amortization Of Intangibles":34400000.0,"Depreciation":27800000.0,"Operating Gains Losses":2060000.0,"Gain Loss On Investment Securities":-4945000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":6631000.0,"Net Income From Continuing Operations":2168000.0},"2025-12-31":{"Free Cash Flow":49072000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-25001000.0,"Capital Expenditure":-16869000.0,"Interest Paid Supplemental Data":37310000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":240084000.0,"Beginning Cash Position":216932000.0,"Effect Of Exchange Rate Changes":-225000.0,"Changes In Cash":23377000.0,"Financing Cash Flow":-25730000.0,"Cash Flow From Continuing Financing Activities":-25730000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-707000.0,"Cash Dividends Paid":-22000.0,"Common Stock Dividend Paid":-22000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-25001000.0,"Net Long Term Debt Issuance":-25001000.0,"Long Term Debt Payments":-25001000.0,"Investing Cash Flow":-16834000.0,"Cash Flow From Continuing Investing Activities":-16834000.0,"Net Other Investing Changes":35000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-3786000.0,"Purchase Of PPE":-3786000.0,"Capital Expenditure Reported":-13083000.0,"Operating Cash Flow":65941000.0,"Cash Flow From Continuing Operating Activities":65941000.0,"Change In Working Capital":-4927000.0,"Change In Other Working Capital":9930000.0,"Change In Other Current Liabilities":125000.0,"Change In Payables And Accrued Expense":-13648000.0,"Change In Payable":-20028000.0,"Change In Account Payable":-20028000.0,"Change In Prepaid Assets":5215000.0,"Change In Receivables":-6549000.0,"Changes In Account Receivables":-6549000.0,"Other Non Cash Items":1538000.0,"Stock Based Compensation":5026000.0,"Asset Impairment Charge":706000.0,"Deferred Tax":-2669000.0,"Deferred Income Tax":-2669000.0,"Depreciation Amortization Depletion":62737000.0,"Depreciation And Amortization":62737000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":61000.0,"Gain Loss On Investment Securities":-765000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":435000.0,"Net Income From Continuing Operations":3469000.0},"2025-09-30":{"Free Cash Flow":58884000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-25000000.0,"Capital Expenditure":-13485000.0,"Interest Paid Supplemental Data":40353000.0,"Income Tax Paid Supplemental Data":3611000.0,"End Cash Position":216932000.0,"Beginning Cash Position":184345000.0,"Effect Of Exchange Rate Changes":-2382000.0,"Changes In Cash":34969000.0,"Financing Cash Flow":-23920000.0,"Cash Flow From Continuing Financing Activities":-23920000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1088000.0,"Cash Dividends Paid":-8000.0,"Common Stock Dividend Paid":-8000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-25000000.0,"Net Long Term Debt Issuance":-25000000.0,"Long Term Debt Payments":-25000000.0,"Investing Cash Flow":-13480000.0,"Cash Flow From Continuing Investing Activities":-13480000.0,"Net Other Investing Changes":5000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-1129000.0,"Purchase Of PPE":-1129000.0,"Capital Expenditure Reported":-12356000.0,"Operating Cash Flow":72369000.0,"Cash Flow From Continuing Operating Activities":72369000.0,"Change In Working Capital":-692000.0,"Change In Other Working Capital":-8415000.0,"Change In Other Current Liabilities":-962000.0,"Change In Payables And Accrued Expense":13472000.0,"Change In Payable":16057000.0,"Change In Account Payable":16057000.0,"Change In Prepaid Assets":5303000.0,"Change In Receivables":-10090000.0,"Changes In Account Receivables":-10090000.0,"Other Non Cash Items":1568000.0,"Stock Based Compensation":5721000.0,"Asset Impairment Charge":1494000.0,"Deferred Tax":-1377000.0,"Deferred Income Tax":-1377000.0,"Depreciation Amortization Depletion":62274000.0,"Depreciation And Amortization":62274000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":788000.0,"Gain Loss On Investment Securities":-812000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":1193000.0,"Net Income From Continuing Operations":2593000.0},"2025-06-30":{"Free Cash Flow":24560000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-14996000.0,"Capital Expenditure":-12785000.0,"Interest Paid Supplemental Data":42259000.0,"Income Tax Paid Supplemental Data":21270000.0,"End Cash Position":184345000.0,"Beginning Cash Position":172791000.0,"Effect Of Exchange Rate Changes":2063000.0,"Changes In Cash":9491000.0,"Financing Cash Flow":-15114000.0,"Cash Flow From Continuing Financing Activities":-15114000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-26000.0,"Cash Dividends Paid":-92000.0,"Common Stock Dividend Paid":-92000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-14996000.0,"Net Long Term Debt Issuance":-14996000.0,"Long Term Debt Payments":-14996000.0,"Investing Cash Flow":-12740000.0,"Cash Flow From Continuing Investing Activities":-12740000.0,"Net Other Investing Changes":45000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-1233000.0,"Purchase Of PPE":-1233000.0,"Capital Expenditure Reported":-11552000.0,"Operating Cash Flow":37345000.0,"Cash Flow From Continuing Operating Activities":37345000.0,"Change In Working Capital":-15145000.0,"Change In Other Working Capital":376000.0,"Change In Other Current Liabilities":-6000.0,"Change In Payables And Accrued Expense":-3426000.0,"Change In Payable":-6011000.0,"Change In Account Payable":-6011000.0,"Change In Prepaid Assets":2871000.0,"Change In Receivables":-14960000.0,"Changes In Account Receivables":-14960000.0,"Other Non Cash Items":1597000.0,"Stock Based Compensation":5742000.0,"Asset Impairment Charge":-783000.0,"Deferred Tax":-19412000.0,"Deferred Income Tax":-19412000.0,"Depreciation Amortization Depletion":61906000.0,"Depreciation And Amortization":61906000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":3132000.0,"Gain Loss On Investment Securities":2483000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":395000.0,"Net Income From Continuing Operations":308000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":3003000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"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,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":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 Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-38212000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"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,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":-1619837000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":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 Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}