{"ticker":"FOXF","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":42031000.0,"Share Issued":42031000.0,"Net Debt":606426000.0,"Total Debt":680161000.0,"Tangible Book Value":206597000.0,"Invested Capital":1334749000.0,"Working Capital":518036000.0,"Net Tangible Assets":206597000.0,"Capital Lease Obligations":12459000.0,"Common Stock Equity":667047000.0,"Total Capitalization":1307874000.0,"Total Equity Gross Minority Interest":666827000.0,"Minority Interest":-220000.0,"Stockholders Equity":667047000.0,"Gains Losses Not Affecting Retained Earnings":2793000.0,"Other Equity Adjustments":2793000.0,"Treasury Stock":13754000.0,"Retained Earnings":319882000.0,"Additional Paid In Capital":358084000.0,"Capital Stock":42000.0,"Common Stock":42000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":969629000.0,"Total Non Current Liabilities Net Minority Interest":723518000.0,"Other Non Current Liabilities":82691000.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":640827000.0,"Long Term Debt":640827000.0,"Current Liabilities":246111000.0,"Current Debt And Capital Lease Obligation":39334000.0,"Current Capital Lease Obligation":12459000.0,"Current Debt":26875000.0,"Other Current Borrowings":26875000.0,"Current Provisions":14201000.0,"Payables And Accrued Expenses":192576000.0,"Current Accrued Expenses":49090000.0,"Payables":143486000.0,"Total Tax Payable":8600000.0,"Income Tax Payable":8600000.0,"Accounts Payable":134886000.0,"Total Assets":1636456000.0,"Total Non Current Assets":872309000.0,"Other Non Current Assets":32499000.0,"Non Current Deferred Assets":85500000.0,"Non Current Deferred Taxes Assets":85500000.0,"Goodwill And Other Intangible Assets":460450000.0,"Other Intangible Assets":376875000.0,"Goodwill":83575000.0,"Net PPE":293860000.0,"Accumulated Depreciation":-216226000.0,"Gross PPE":510086000.0,"Leases":43310000.0,"Other Properties":82722000.0,"Machinery Furniture Equipment":285026000.0,"Buildings And Improvements":83353000.0,"Land And Improvements":15675000.0,"Properties":0.0,"Current Assets":764147000.0,"Other Current Assets":31050000.0,"Prepaid Assets":90107000.0,"Inventory":382897000.0,"Finished Goods":130326000.0,"Work In Process":13806000.0,"Raw Materials":238765000.0,"Receivables":198817000.0,"Accounts Receivable":198817000.0,"Allowance For Doubtful Accounts Receivable":-3265000.0,"Gross Accounts Receivable":202082000.0,"Cash Cash Equivalents And Short Term Investments":61276000.0,"Cash And Cash Equivalents":61276000.0},"2026-03-31":{"Treasury Shares Number":890000.0,"Ordinary Shares Number":41936000.0,"Share Issued":42826000.0,"Net Debt":634282000.0,"Total Debt":701338000.0,"Tangible Book Value":188313000.0,"Invested Capital":1346949000.0,"Working Capital":508480000.0,"Net Tangible Assets":188313000.0,"Capital Lease Obligations":13145000.0,"Common Stock Equity":658756000.0,"Total Capitalization":1320074000.0,"Total Equity Gross Minority Interest":658555000.0,"Minority Interest":-201000.0,"Stockholders Equity":658756000.0,"Gains Losses Not Affecting Retained Earnings":1454000.0,"Other Equity Adjustments":1454000.0,"Treasury Stock":13754000.0,"Retained Earnings":315829000.0,"Additional Paid In Capital":355185000.0,"Capital Stock":42000.0,"Common Stock":42000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1003242000.0,"Total Non Current Liabilities Net Minority Interest":747373000.0,"Other Non Current Liabilities":86055000.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":661318000.0,"Long Term Debt":661318000.0,"Current Liabilities":255869000.0,"Current Debt And Capital Lease Obligation":40020000.0,"Current Capital Lease Obligation":13145000.0,"Current Debt":26875000.0,"Other Current Borrowings":26875000.0,"Current Provisions":13881000.0,"Payables And Accrued Expenses":201968000.0,"Current Accrued Expenses":47011000.0,"Payables":154957000.0,"Total Tax Payable":11587000.0,"Income Tax Payable":11587000.0,"Accounts Payable":143370000.0,"Total Assets":1661797000.0,"Total Non Current Assets":897448000.0,"Other Non Current Assets":32992000.0,"Non Current Deferred Assets":86668000.0,"Non Current Deferred Taxes Assets":86668000.0,"Goodwill And Other Intangible Assets":470443000.0,"Other Intangible Assets":386868000.0,"Goodwill":83575000.0,"Net PPE":307345000.0,"Accumulated Depreciation":-208276000.0,"Gross PPE":515621000.0,"Leases":43096000.0,"Other Properties":87046000.0,"Machinery Furniture Equipment":286461000.0,"Buildings And Improvements":83424000.0,"Land And Improvements":15594000.0,"Properties":0.0,"Current Assets":764349000.0,"Other Current Assets":32841000.0,"Prepaid Assets":93430000.0,"Inventory":375116000.0,"Finished Goods":134869000.0,"Work In Process":15129000.0,"Raw Materials":225118000.0,"Receivables":209051000.0,"Accounts Receivable":209051000.0,"Allowance For Doubtful Accounts Receivable":-2968000.0,"Gross Accounts Receivable":212019000.0,"Cash Cash Equivalents And Short Term Investments":53911000.0,"Cash And Cash Equivalents":53911000.0},"2025-12-31":{"Treasury Shares Number":890000.0,"Ordinary Shares Number":41802000.0,"Share Issued":42692000.0,"Net Debt":615530000.0,"Total Debt":689759000.0,"Tangible Book Value":187191000.0,"Invested Capital":1343722000.0,"Working Capital":485389000.0,"Net Tangible Assets":187191000.0,"Capital Lease Obligations":16221000.0,"Common Stock Equity":670184000.0,"Total Capitalization":1316847000.0,"Total Equity Gross Minority Interest":670005000.0,"Minority Interest":-179000.0,"Stockholders Equity":670184000.0,"Gains Losses Not Affecting Retained Earnings":832000.0,"Other Equity Adjustments":832000.0,"Treasury Stock":13754000.0,"Retained Earnings":330825000.0,"Additional Paid In Capital":352239000.0,"Capital Stock":42000.0,"Common Stock":42000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1001744000.0,"Total Non Current Liabilities Net Minority Interest":741396000.0,"Other Non Current Liabilities":94733000.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":646663000.0,"Long Term Debt":646663000.0,"Current Liabilities":260348000.0,"Current Debt And Capital Lease Obligation":43096000.0,"Current Capital Lease Obligation":16221000.0,"Current Debt":26875000.0,"Other Current Borrowings":26875000.0,"Current Provisions":15173000.0,"Payables And Accrued Expenses":202079000.0,"Current Accrued Expenses":53347000.0,"Payables":148732000.0,"Total Tax Payable":7354000.0,"Income Tax Payable":7354000.0,"Accounts Payable":141378000.0,"Total Assets":1671749000.0,"Total Non Current Assets":926012000.0,"Other Non Current Assets":18985000.0,"Non Current Deferred Assets":90397000.0,"Non Current Deferred Taxes Assets":90397000.0,"Goodwill And Other Intangible Assets":482993000.0,"Other Intangible Assets":399418000.0,"Goodwill":83575000.0,"Net PPE":333637000.0,"Accumulated Depreciation":-201040000.0,"Gross PPE":534677000.0,"Leases":44279000.0,"Other Properties":99002000.0,"Machinery Furniture Equipment":292285000.0,"Buildings And Improvements":83550000.0,"Land And Improvements":15561000.0,"Properties":0.0,"Current Assets":745737000.0,"Other Current Assets":15082000.0,"Prepaid Assets":93342000.0,"Inventory":388635000.0,"Finished Goods":139854000.0,"Work In Process":22440000.0,"Raw Materials":226341000.0,"Receivables":190670000.0,"Accounts Receivable":190670000.0,"Allowance For Doubtful Accounts Receivable":-2881000.0,"Gross Accounts Receivable":193551000.0,"Cash Cash Equivalents And Short Term Investments":58008000.0,"Cash And Cash Equivalents":58008000.0},"2025-09-30":{"Treasury Shares Number":890000.0,"Ordinary Shares Number":41800557.0,"Share Issued":42690557.0,"Net Debt":622279000.0,"Total Debt":705075000.0,"Tangible Book Value":159263000.0,"Invested Capital":1643620000.0,"Working Capital":504288000.0,"Net Tangible Assets":159263000.0,"Capital Lease Obligations":17424000.0,"Common Stock Equity":955969000.0,"Total Capitalization":1619334000.0,"Total Equity Gross Minority Interest":955824000.0,"Minority Interest":-145000.0,"Stockholders Equity":955969000.0,"Gains Losses Not Affecting Retained Earnings":2924000.0,"Other Equity Adjustments":2924000.0,"Treasury Stock":13754000.0,"Retained Earnings":617820000.0,"Additional Paid In Capital":348937000.0,"Capital Stock":42000.0,"Common Stock":42000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1019100000.0,"Total Non Current Liabilities Net Minority Interest":764574000.0,"Other Non Current Liabilities":101209000.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":663365000.0,"Long Term Debt":663365000.0,"Current Liabilities":254526000.0,"Current Debt And Capital Lease Obligation":41710000.0,"Current Capital Lease Obligation":17424000.0,"Current Debt":24286000.0,"Other Current Borrowings":24286000.0,"Current Provisions":15950000.0,"Payables And Accrued Expenses":196866000.0,"Current Accrued Expenses":43676000.0,"Payables":153190000.0,"Total Tax Payable":4449000.0,"Income Tax Payable":4449000.0,"Accounts Payable":148741000.0,"Total Assets":1974924000.0,"Total Non Current Assets":1216110000.0,"Other Non Current Assets":16725000.0,"Non Current Deferred Assets":50475000.0,"Non Current Deferred Taxes Assets":50475000.0,"Goodwill And Other Intangible Assets":796706000.0,"Other Intangible Assets":417830000.0,"Goodwill":378876000.0,"Net PPE":352204000.0,"Accumulated Depreciation":-193082000.0,"Gross PPE":545286000.0,"Leases":44041000.0,"Other Properties":111741000.0,"Machinery Furniture Equipment":290289000.0,"Buildings And Improvements":83654000.0,"Land And Improvements":15561000.0,"Properties":0.0,"Current Assets":758814000.0,"Other Current Assets":14254000.0,"Prepaid Assets":68689000.0,"Inventory":412070000.0,"Finished Goods":147748000.0,"Work In Process":21177000.0,"Raw Materials":243145000.0,"Receivables":198429000.0,"Accounts Receivable":198429000.0,"Allowance For Doubtful Accounts Receivable":-2484000.0,"Gross Accounts Receivable":200913000.0,"Cash Cash Equivalents And Short Term Investments":65372000.0,"Cash And Cash Equivalents":65372000.0},"2025-06-30":{"Treasury Shares Number":890000.0,"Ordinary Shares Number":41801000.0,"Share Issued":42691000.0,"Net Debt":617329000.0,"Total Debt":715380000.0,"Tangible Book Value":153117000.0,"Invested Capital":1657499000.0,"Working Capital":500544000.0,"Net Tangible Assets":153117000.0,"Capital Lease Obligations":16600000.0,"Common Stock Equity":958719000.0,"Total Capitalization":1633213000.0,"Total Equity Gross Minority Interest":958602000.0,"Minority Interest":-117000.0,"Stockholders Equity":958719000.0,"Gains Losses Not Affecting Retained Earnings":8045000.0,"Other Equity Adjustments":8045000.0,"Treasury Stock":13754000.0,"Retained Earnings":618454000.0,"Additional Paid In Capital":345932000.0,"Capital Stock":42000.0,"Common Stock":42000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1006400000.0,"Total Non Current Liabilities Net Minority Interest":760389000.0,"Other Non Current Liabilities":85895000.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":674494000.0,"Long Term Debt":674494000.0,"Current Liabilities":246011000.0,"Current Debt And Capital Lease Obligation":40886000.0,"Current Capital Lease Obligation":16600000.0,"Current Debt":24286000.0,"Other Current Borrowings":24286000.0,"Current Provisions":18543000.0,"Payables And Accrued Expenses":186582000.0,"Current Accrued Expenses":49993000.0,"Payables":136589000.0,"Total Tax Payable":5460000.0,"Income Tax Payable":5460000.0,"Accounts Payable":131129000.0,"Total Assets":1965002000.0,"Total Non Current Assets":1218447000.0,"Other Non Current Assets":18004000.0,"Non Current Deferred Assets":48649000.0,"Non Current Deferred Taxes Assets":48649000.0,"Goodwill And Other Intangible Assets":805602000.0,"Other Intangible Assets":428236000.0,"Goodwill":377366000.0,"Net PPE":346192000.0,"Accumulated Depreciation":-182483000.0,"Gross PPE":528675000.0,"Leases":42294000.0,"Other Properties":98721000.0,"Machinery Furniture Equipment":287605000.0,"Buildings And Improvements":84492000.0,"Land And Improvements":15563000.0,"Properties":0.0,"Current Assets":746555000.0,"Other Current Assets":12835000.0,"Prepaid Assets":54148000.0,"Inventory":412762000.0,"Finished Goods":140050000.0,"Work In Process":23110000.0,"Raw Materials":249602000.0,"Receivables":185359000.0,"Accounts Receivable":185359000.0,"Allowance For Doubtful Accounts Receivable":-1033000.0,"Gross Accounts Receivable":186392000.0,"Cash Cash Equivalents And Short Term Investments":81451000.0,"Cash And Cash Equivalents":81451000.0},"2025-03-31":{"Treasury Shares Number":890000.0,"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,"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,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Provisions":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,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Treasury Shares Number":null,"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,"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,"Preferred Securities Outside Stock Equity":-38000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Provisions":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,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.360495,"Normalized EBITDA":38522000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":4053000.0,"Reconciled Depreciation":20339000.0,"Reconciled Cost Of Revenue":238073000.0,"EBITDA":38522000.0,"EBIT":18183000.0,"Net Interest Income":-11875000.0,"Interest Expense":11875000.0,"Normalized Income":4053000.0,"Net Income From Continuing And Discontinued Operation":4053000.0,"Total Expenses":340615000.0,"Total Operating Income As Reported":17507000.0,"Diluted Average Shares":42275000.0,"Basic Average Shares":42005000.0,"Diluted EPS":0.1,"Basic EPS":0.1,"Diluted NI Availto Com Stockholders":4053000.0,"Net Income Common Stockholders":4053000.0,"Net Income":4053000.0,"Minority Interests":19000.0,"Net Income Including Noncontrolling Interests":4034000.0,"Net Income Continuous Operations":4034000.0,"Tax Provision":2274000.0,"Pretax Income":6308000.0,"Other Income Expense":676000.0,"Other Non Operating Income Expenses":676000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-11875000.0,"Interest Expense Non Operating":11875000.0,"Operating Income":17507000.0,"Operating Expense":92186000.0,"Depreciation Amortization Depletion Income Statement":9983000.0,"Depreciation And Amortization In Income Statement":9983000.0,"Amortization":9983000.0,"Amortization Of Intangibles Income Statement":9983000.0,"Research And Development":18598000.0,"Selling General And Administration":63605000.0,"Selling And Marketing Expense":29408000.0,"General And Administrative Expense":34197000.0,"Other Gand A":34197000.0,"Gross Profit":109693000.0,"Cost Of Revenue":248429000.0,"Total Revenue":358122000.0,"Operating Revenue":358122000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.039,"Normalized EBITDA":17174000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-14996000.0,"Reconciled Depreciation":20868000.0,"Reconciled Cost Of Revenue":251436000.0,"EBITDA":17174000.0,"EBIT":-3694000.0,"Net Interest Income":-11938000.0,"Interest Expense":11938000.0,"Normalized Income":-14996000.0,"Net Income From Continuing And Discontinued Operation":-14996000.0,"Total Expenses":362706000.0,"Total Operating Income As Reported":5951000.0,"Diluted Average Shares":41862000.0,"Basic Average Shares":41862000.0,"Diluted EPS":-0.36,"Basic EPS":-0.36,"Diluted NI Availto Com Stockholders":-14996000.0,"Net Income Common Stockholders":-14996000.0,"Net Income":-14996000.0,"Minority Interests":22000.0,"Net Income Including Noncontrolling Interests":-15018000.0,"Net Income Continuous Operations":-15018000.0,"Tax Provision":-614000.0,"Pretax Income":-15632000.0,"Other Income Expense":-9645000.0,"Other Non Operating Income Expenses":-9645000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-11938000.0,"Interest Expense Non Operating":11938000.0,"Operating Income":5951000.0,"Operating Expense":100437000.0,"Depreciation Amortization Depletion Income Statement":10035000.0,"Depreciation And Amortization In Income Statement":10035000.0,"Amortization":10035000.0,"Amortization Of Intangibles Income Statement":10035000.0,"Research And Development":18454000.0,"Selling General And Administration":71948000.0,"Selling And Marketing Expense":33302000.0,"General And Administrative Expense":38646000.0,"Other Gand A":38646000.0,"Gross Profit":106388000.0,"Cost Of Revenue":262269000.0,"Total Revenue":368657000.0,"Operating Revenue":368657000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-31846858.461413,"Tax Rate For Calcs":0.103166,"Normalized EBITDA":23942000.0,"Total Unusual Items":-308695000.0,"Total Unusual Items Excluding Goodwill":-308695000.0,"Net Income From Continuing Operation Net Minority Interest":-286995000.0,"Reconciled Depreciation":22861000.0,"Reconciled Cost Of Revenue":246457000.0,"EBITDA":-284753000.0,"EBIT":-307614000.0,"Net Interest Income":-12433000.0,"Interest Expense":12433000.0,"Normalized Income":-10146858.461413,"Net Income From Continuing And Discontinued Operation":-286995000.0,"Total Expenses":358352000.0,"Total Operating Income As Reported":-305975000.0,"Diluted Average Shares":41817000.0,"Basic Average Shares":41817000.0,"Diluted EPS":-6.86,"Basic EPS":-6.86,"Diluted NI Availto Com Stockholders":-286995000.0,"Net Income Common Stockholders":-286995000.0,"Net Income":-286995000.0,"Minority Interests":34000.0,"Net Income Including Noncontrolling Interests":-287029000.0,"Net Income Continuous Operations":-287029000.0,"Tax Provision":-33018000.0,"Pretax Income":-320047000.0,"Other Income Expense":-310334000.0,"Other Non Operating Income Expenses":-1639000.0,"Special Income Charges":-308695000.0,"Impairment Of Capital Assets":308695000.0,"Net Non Operating Interest Income Expense":-12433000.0,"Interest Expense Non Operating":12433000.0,"Operating Income":2720000.0,"Operating Expense":99405000.0,"Depreciation Amortization Depletion Income Statement":10371000.0,"Depreciation And Amortization In Income Statement":10371000.0,"Amortization":10371000.0,"Amortization Of Intangibles Income Statement":10371000.0,"Research And Development":15934000.0,"Selling General And Administration":73100000.0,"Selling And Marketing Expense":35310000.0,"General And Administrative Expense":37790000.0,"Other Gand A":37790000.0,"Gross Profit":102125000.0,"Cost Of Revenue":258947000.0,"Total Revenue":361072000.0,"Operating Revenue":361072000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":39523000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-634000.0,"Reconciled Depreciation":23987000.0,"Reconciled Cost Of Revenue":248299000.0,"EBITDA":39523000.0,"EBIT":15536000.0,"Net Interest Income":-13912000.0,"Interest Expense":13912000.0,"Normalized Income":-634000.0,"Net Income From Continuing And Discontinued Operation":-634000.0,"Total Expenses":361254000.0,"Total Operating Income As Reported":15101000.0,"Diluted Average Shares":41816000.0,"Basic Average Shares":41816000.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-634000.0,"Net Income Common Stockholders":-634000.0,"Net Income":-634000.0,"Minority Interests":28000.0,"Net Income Including Noncontrolling Interests":-662000.0,"Net Income Continuous Operations":-662000.0,"Tax Provision":2286000.0,"Pretax Income":1624000.0,"Other Income Expense":435000.0,"Other Non Operating Income Expenses":435000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-13912000.0,"Interest Expense Non Operating":13912000.0,"Operating Income":15101000.0,"Operating Expense":99351000.0,"Depreciation Amortization Depletion Income Statement":10383000.0,"Depreciation And Amortization In Income Statement":10383000.0,"Amortization":10383000.0,"Amortization Of Intangibles Income Statement":10383000.0,"Research And Development":18621000.0,"Selling General And Administration":70347000.0,"Selling And Marketing Expense":32685000.0,"General And Administrative Expense":37662000.0,"Other Gand A":37662000.0,"Gross Profit":114452000.0,"Cost Of Revenue":261903000.0,"Total Revenue":376355000.0,"Operating Revenue":376355000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":42734000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":2744000.0,"Reconciled Depreciation":22841000.0,"Reconciled Cost Of Revenue":245388000.0,"EBITDA":42734000.0,"EBIT":19893000.0,"Net Interest Income":-14388000.0,"Interest Expense":14388000.0,"Normalized Income":2744000.0,"Net Income From Continuing And Discontinued Operation":2744000.0,"Total Expenses":356336000.0,"Total Operating Income As Reported":18528000.0,"Diluted Average Shares":41866000.0,"Basic Average Shares":41788000.0,"Diluted EPS":0.07,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":2744000.0,"Net Income Common Stockholders":2744000.0,"Net Income":2744000.0,"Minority Interests":39000.0,"Net Income Including Noncontrolling Interests":2705000.0,"Net Income Continuous Operations":2705000.0,"Tax Provision":2800000.0,"Pretax Income":5505000.0,"Other Income Expense":1365000.0,"Other Non Operating Income Expenses":1365000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-14388000.0,"Interest Expense Non Operating":14388000.0,"Operating Income":18528000.0,"Operating Expense":98463000.0,"Depreciation Amortization Depletion Income Statement":10356000.0,"Depreciation And Amortization In Income Statement":10356000.0,"Amortization":10356000.0,"Amortization Of Intangibles Income Statement":10356000.0,"Research And Development":17847000.0,"Selling General And Administration":70260000.0,"Selling And Marketing Expense":31216000.0,"General And Administrative Expense":39044000.0,"Other Gand A":39044000.0,"Gross Profit":116991000.0,"Cost Of Revenue":257873000.0,"Total Revenue":374864000.0,"Operating Revenue":374864000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":25129000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-59719000.0,"Issuance Of Debt":40000000.0,"Capital Expenditure":-4082000.0,"Interest Paid Supplemental Data":11262000.0,"Income Tax Paid Supplemental Data":2142000.0,"End Cash Position":61276000.0,"Beginning Cash Position":53911000.0,"Effect Of Exchange Rate Changes":-307000.0,"Changes In Cash":7672000.0,"Financing Cash Flow":-22624000.0,"Cash Flow From Continuing Financing Activities":-22624000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-473000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-19719000.0,"Net Long Term Debt Issuance":-19719000.0,"Long Term Debt Payments":-59719000.0,"Long Term Debt Issuance":40000000.0,"Investing Cash Flow":1085000.0,"Cash Flow From Continuing Investing Activities":1085000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1320000.0,"Purchase Of PPE":-4082000.0,"Operating Cash Flow":29211000.0,"Cash Flow From Continuing Operating Activities":29211000.0,"Change In Working Capital":-2526000.0,"Change In Other Working Capital":-1453000.0,"Change In Payables And Accrued Expense":-5751000.0,"Change In Accrued Expense":2724000.0,"Change In Payable":-8475000.0,"Change In Account Payable":-8475000.0,"Change In Prepaid Assets":4020000.0,"Change In Inventory":-9451000.0,"Change In Receivables":10109000.0,"Changes In Account Receivables":10109000.0,"Other Non Cash Items":218000.0,"Stock Based Compensation":3371000.0,"Provisionand Write Offof Assets":1626000.0,"Asset Impairment Charge":0.0,"Deferred Tax":1530000.0,"Deferred Income Tax":1530000.0,"Depreciation Amortization Depletion":20339000.0,"Depreciation And Amortization":20339000.0,"Operating Gains Losses":619000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":619000.0,"Net Income From Continuing Operations":4034000.0},"2026-03-31":{"Free Cash Flow":-21451000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-52719000.0,"Issuance Of Debt":67000000.0,"Capital Expenditure":-5390000.0,"Interest Paid Supplemental Data":11408000.0,"Income Tax Paid Supplemental Data":1526000.0,"End Cash Position":53911000.0,"Beginning Cash Position":58008000.0,"Effect Of Exchange Rate Changes":-716000.0,"Changes In Cash":-3381000.0,"Financing Cash Flow":13106000.0,"Cash Flow From Continuing Financing Activities":13106000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-1175000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":14281000.0,"Net Long Term Debt Issuance":14281000.0,"Long Term Debt Payments":-52719000.0,"Long Term Debt Issuance":67000000.0,"Investing Cash Flow":-426000.0,"Cash Flow From Continuing Investing Activities":-426000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":4964000.0,"Sale Of Business":4964000.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-5390000.0,"Purchase Of PPE":-5390000.0,"Operating Cash Flow":-16061000.0,"Cash Flow From Continuing Operating Activities":-16061000.0,"Change In Working Capital":-35797000.0,"Change In Other Working Capital":-195000.0,"Change In Payables And Accrued Expense":-4451000.0,"Change In Accrued Expense":-6998000.0,"Change In Payable":2547000.0,"Change In Account Payable":2547000.0,"Change In Prepaid Assets":-103000.0,"Change In Inventory":-7949000.0,"Change In Receivables":-23099000.0,"Changes In Account Receivables":-23099000.0,"Other Non Cash Items":1071000.0,"Stock Based Compensation":4121000.0,"Provisionand Write Offof Assets":512000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-1811000.0,"Deferred Income Tax":-1811000.0,"Depreciation Amortization Depletion":20868000.0,"Depreciation And Amortization":20868000.0,"Operating Gains Losses":9993000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":9993000.0,"Net Income From Continuing Operations":-15018000.0},"2025-12-31":{"Free Cash Flow":11354000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-752219000.0,"Issuance Of Debt":736615000.0,"Capital Expenditure":-6798000.0,"Interest Paid Supplemental Data":11613000.0,"Income Tax Paid Supplemental Data":4182000.0,"End Cash Position":58008000.0,"Beginning Cash Position":65372000.0,"Effect Of Exchange Rate Changes":-189000.0,"Changes In Cash":-7175000.0,"Financing Cash Flow":-18529000.0,"Cash Flow From Continuing Financing Activities":-18529000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-28000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-15604000.0,"Net Long Term Debt Issuance":-15604000.0,"Long Term Debt Payments":-752219000.0,"Long Term Debt Issuance":736615000.0,"Investing Cash Flow":-6798000.0,"Cash Flow From Continuing Investing Activities":-6798000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-6798000.0,"Purchase Of PPE":-6798000.0,"Operating Cash Flow":18152000.0,"Cash Flow From Continuing Operating Activities":18152000.0,"Change In Working Capital":7785000.0,"Change In Other Working Capital":2951000.0,"Change In Payables And Accrued Expense":2455000.0,"Change In Accrued Expense":1209000.0,"Change In Payable":1246000.0,"Change In Account Payable":1246000.0,"Change In Prepaid Assets":-27713000.0,"Change In Inventory":22890000.0,"Change In Receivables":7202000.0,"Changes In Account Receivables":7202000.0,"Other Non Cash Items":1573000.0,"Stock Based Compensation":3329000.0,"Provisionand Write Offof Assets":-628000.0,"Asset Impairment Charge":308624000.0,"Deferred Tax":-40140000.0,"Deferred Income Tax":-40140000.0,"Depreciation Amortization Depletion":22861000.0,"Depreciation And Amortization":22861000.0,"Operating Gains Losses":1777000.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-287029000.0},"2025-09-30":{"Free Cash Flow":-2235000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-32072000.0,"Issuance Of Debt":20000000.0,"Capital Expenditure":-7525000.0,"Interest Paid Supplemental Data":12525000.0,"Income Tax Paid Supplemental Data":2742000.0,"End Cash Position":65372000.0,"Beginning Cash Position":81451000.0,"Effect Of Exchange Rate Changes":-1533000.0,"Changes In Cash":-14546000.0,"Financing Cash Flow":-12079000.0,"Cash Flow From Continuing Financing Activities":-12079000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-7000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-12072000.0,"Net Long Term Debt Issuance":-12072000.0,"Long Term Debt Payments":-32072000.0,"Long Term Debt Issuance":20000000.0,"Investing Cash Flow":-7757000.0,"Cash Flow From Continuing Investing Activities":-7757000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-7757000.0,"Purchase Of PPE":-7525000.0,"Operating Cash Flow":5290000.0,"Cash Flow From Continuing Operating Activities":5290000.0,"Change In Working Capital":-26867000.0,"Change In Other Working Capital":-851000.0,"Change In Payables And Accrued Expense":11256000.0,"Change In Accrued Expense":120000.0,"Change In Payable":11136000.0,"Change In Account Payable":11136000.0,"Change In Prepaid Assets":-19189000.0,"Change In Inventory":-2754000.0,"Change In Receivables":-15329000.0,"Changes In Account Receivables":-15329000.0,"Other Non Cash Items":4594000.0,"Stock Based Compensation":3012000.0,"Provisionand Write Offof Assets":839000.0,"Asset Impairment Charge":0.0,"Deferred Tax":387000.0,"Deferred Income Tax":387000.0,"Depreciation Amortization Depletion":23987000.0,"Depreciation And Amortization":23987000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-662000.0},"2025-06-30":{"Free Cash Flow":24332000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-32071000.0,"Issuance Of Debt":20000000.0,"Capital Expenditure":-12464000.0,"Interest Paid Supplemental Data":12975000.0,"Income Tax Paid Supplemental Data":5205000.0,"End Cash Position":81451000.0,"Beginning Cash Position":68601000.0,"Effect Of Exchange Rate Changes":1036000.0,"Changes In Cash":11814000.0,"Financing Cash Flow":-12750000.0,"Cash Flow From Continuing Financing Activities":-12750000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-679000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-12071000.0,"Net Long Term Debt Issuance":-12071000.0,"Long Term Debt Payments":-32071000.0,"Long Term Debt Issuance":20000000.0,"Investing Cash Flow":-12232000.0,"Cash Flow From Continuing Investing Activities":-12232000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-12232000.0,"Purchase Of PPE":-12464000.0,"Operating Cash Flow":36796000.0,"Cash Flow From Continuing Operating Activities":36796000.0,"Change In Working Capital":5034000.0,"Change In Other Working Capital":-2077000.0,"Change In Payables And Accrued Expense":14358000.0,"Change In Accrued Expense":8602000.0,"Change In Payable":5756000.0,"Change In Account Payable":5756000.0,"Change In Prepaid Assets":-5922000.0,"Change In Inventory":2792000.0,"Change In Receivables":-4117000.0,"Changes In Account Receivables":-4117000.0,"Other Non Cash Items":406000.0,"Stock Based Compensation":4570000.0,"Provisionand Write Offof Assets":1586000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-346000.0,"Deferred Income Tax":-346000.0,"Depreciation Amortization Depletion":22841000.0,"Depreciation And Amortization":22841000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":333000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":2705000.0},"2025-03-31":{"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 Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":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,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":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,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":-783000.0,"Gain Loss On Sale Of PPE":632000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":null},"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 Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-2579000.0,"Proceeds From Stock Option Exercised":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,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":0.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":-20744000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In 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,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":2881000.0,"Gain Loss On Sale Of PPE":286000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}