{"ticker":"FSLY","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":159073910.0,"Share Issued":159073910.0,"Net Debt":234160000.0,"Total Debt":398292000.0,"Tangible Book Value":299229000.0,"Invested Capital":1314775000.0,"Working Capital":336524000.0,"Net Tangible Assets":299229000.0,"Capital Lease Obligations":74334000.0,"Common Stock Equity":990817000.0,"Total Capitalization":1314775000.0,"Total Equity Gross Minority Interest":990817000.0,"Stockholders Equity":990817000.0,"Gains Losses Not Affecting Retained Earnings":-493000.0,"Other Equity Adjustments":-493000.0,"Retained Earnings":-1150602000.0,"Additional Paid In Capital":2141909000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":512826000.0,"Total Non Current Liabilities Net Minority Interest":370303000.0,"Other Non Current Liabilities":2111000.0,"Long Term Debt And Capital Lease Obligation":368192000.0,"Long Term Capital Lease Obligation":44234000.0,"Long Term Debt":323958000.0,"Current Liabilities":142523000.0,"Other Current Liabilities":5096000.0,"Current Deferred Liabilities":34266000.0,"Current Deferred Revenue":34266000.0,"Current Debt And Capital Lease Obligation":30100000.0,"Current Capital Lease Obligation":30100000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":28332000.0,"Payables And Accrued Expenses":44729000.0,"Current Accrued Expenses":20037000.0,"Payables":24692000.0,"Total Tax Payable":4568000.0,"Accounts Payable":20124000.0,"Total Assets":1503643000.0,"Total Non Current Assets":1024596000.0,"Other Non Current Assets":11551000.0,"Non Current Deferred Assets":42890000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":691588000.0,"Other Intangible Assets":21232000.0,"Goodwill":670356000.0,"Net PPE":278567000.0,"Accumulated Depreciation":-276121000.0,"Gross PPE":554688000.0,"Leases":8174000.0,"Construction In Progress":null,"Other Properties":58213000.0,"Machinery Furniture Equipment":488301000.0,"Properties":0.0,"Current Assets":479047000.0,"Other Current Assets":27333000.0,"Prepaid Assets":null,"Receivables":114216000.0,"Accounts Receivable":114216000.0,"Allowance For Doubtful Accounts Receivable":-6997000.0,"Gross Accounts Receivable":121213000.0,"Cash Cash Equivalents And Short Term Investments":337498000.0,"Other Short Term Investments":247700000.0,"Cash And Cash Equivalents":89798000.0,"Cash Equivalents":30626000.0,"Cash Financial":59172000.0},"2026-03-31":{"Ordinary Shares Number":156367942.0,"Share Issued":156367942.0,"Net Debt":176950000.0,"Total Debt":397746000.0,"Tangible Book Value":283296000.0,"Invested Capital":1300766000.0,"Working Capital":326646000.0,"Net Tangible Assets":283296000.0,"Capital Lease Obligations":74126000.0,"Common Stock Equity":977146000.0,"Total Capitalization":1300766000.0,"Total Equity Gross Minority Interest":977146000.0,"Stockholders Equity":977146000.0,"Gains Losses Not Affecting Retained Earnings":-423000.0,"Other Equity Adjustments":-423000.0,"Retained Earnings":-1135011000.0,"Additional Paid In Capital":2112577000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":536382000.0,"Total Non Current Liabilities Net Minority Interest":372942000.0,"Other Non Current Liabilities":3303000.0,"Long Term Debt And Capital Lease Obligation":369639000.0,"Long Term Capital Lease Obligation":46019000.0,"Long Term Debt":323620000.0,"Current Liabilities":163440000.0,"Other Current Liabilities":3875000.0,"Current Deferred Liabilities":46564000.0,"Current Deferred Revenue":46564000.0,"Current Debt And Capital Lease Obligation":28107000.0,"Current Capital Lease Obligation":28107000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":19992000.0,"Payables And Accrued Expenses":64902000.0,"Current Accrued Expenses":20729000.0,"Payables":44173000.0,"Total Tax Payable":5167000.0,"Accounts Payable":39006000.0,"Total Assets":1513528000.0,"Total Non Current Assets":1023442000.0,"Other Non Current Assets":10937000.0,"Non Current Deferred Assets":45047000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":693850000.0,"Other Intangible Assets":23494000.0,"Goodwill":670356000.0,"Net PPE":273608000.0,"Accumulated Depreciation":-263466000.0,"Gross PPE":537074000.0,"Leases":8174000.0,"Construction In Progress":null,"Other Properties":57697000.0,"Machinery Furniture Equipment":471203000.0,"Properties":0.0,"Current Assets":490086000.0,"Other Current Assets":11677000.0,"Prepaid Assets":17883000.0,"Receivables":130037000.0,"Accounts Receivable":130037000.0,"Allowance For Doubtful Accounts Receivable":-6156000.0,"Gross Accounts Receivable":136193000.0,"Cash Cash Equivalents And Short Term Investments":330489000.0,"Other Short Term Investments":183819000.0,"Cash And Cash Equivalents":146670000.0,"Cash Equivalents":92288000.0,"Cash Financial":54382000.0},"2025-12-31":{"Ordinary Shares Number":151537271.0,"Share Issued":151537271.0,"Net Debt":181276000.0,"Total Debt":430187000.0,"Tangible Book Value":233451000.0,"Invested Capital":1291417000.0,"Working Capital":312711000.0,"Net Tangible Assets":233451000.0,"Capital Lease Obligations":68348000.0,"Common Stock Equity":929578000.0,"Total Capitalization":1252860000.0,"Total Equity Gross Minority Interest":929578000.0,"Stockholders Equity":929578000.0,"Gains Losses Not Affecting Retained Earnings":-41000.0,"Other Equity Adjustments":-41000.0,"Retained Earnings":-1114487000.0,"Additional Paid In Capital":2044103000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":569899000.0,"Total Non Current Liabilities Net Minority Interest":375901000.0,"Other Non Current Liabilities":8698000.0,"Long Term Debt And Capital Lease Obligation":367203000.0,"Long Term Capital Lease Obligation":43921000.0,"Long Term Debt":323282000.0,"Current Liabilities":193998000.0,"Other Current Liabilities":971000.0,"Current Deferred Liabilities":41349000.0,"Current Deferred Revenue":41349000.0,"Current Debt And Capital Lease Obligation":62984000.0,"Current Capital Lease Obligation":24427000.0,"Current Debt":38557000.0,"Other Current Borrowings":38557000.0,"Pensionand Other Post Retirement Benefit Plans Current":46611000.0,"Payables And Accrued Expenses":42083000.0,"Current Accrued Expenses":19671000.0,"Payables":22412000.0,"Total Tax Payable":4800000.0,"Accounts Payable":17612000.0,"Total Assets":1499477000.0,"Total Non Current Assets":992768000.0,"Other Non Current Assets":10203000.0,"Non Current Deferred Assets":47586000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":696127000.0,"Other Intangible Assets":25771000.0,"Goodwill":670356000.0,"Net PPE":238852000.0,"Accumulated Depreciation":-251658000.0,"Gross PPE":490510000.0,"Leases":8181000.0,"Construction In Progress":0.0,"Other Properties":52067000.0,"Machinery Furniture Equipment":430262000.0,"Properties":0.0,"Current Assets":506709000.0,"Other Current Assets":26921000.0,"Prepaid Assets":null,"Receivables":118029000.0,"Accounts Receivable":118029000.0,"Allowance For Doubtful Accounts Receivable":-6262000.0,"Gross Accounts Receivable":124291000.0,"Cash Cash Equivalents And Short Term Investments":361759000.0,"Other Short Term Investments":181196000.0,"Cash And Cash Equivalents":180563000.0,"Cash Equivalents":92820000.0,"Cash Financial":87743000.0},"2025-09-30":{"Ordinary Shares Number":149211774.0,"Share Issued":149211774.0,"Net Debt":224994000.0,"Total Debt":408907000.0,"Tangible Book Value":238554000.0,"Invested Capital":1275090000.0,"Working Capital":150869000.0,"Net Tangible Assets":238554000.0,"Capital Lease Obligations":70782000.0,"Common Stock Equity":936965000.0,"Total Capitalization":1086858000.0,"Total Equity Gross Minority Interest":936965000.0,"Stockholders Equity":936965000.0,"Gains Losses Not Affecting Retained Earnings":-12000.0,"Other Equity Adjustments":-12000.0,"Retained Earnings":-1098982000.0,"Additional Paid In Capital":2035956000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":533637000.0,"Total Non Current Liabilities Net Minority Interest":204722000.0,"Other Non Current Liabilities":7723000.0,"Long Term Debt And Capital Lease Obligation":196999000.0,"Long Term Capital Lease Obligation":47106000.0,"Long Term Debt":149893000.0,"Current Liabilities":328915000.0,"Other Current Liabilities":9484000.0,"Current Deferred Liabilities":34640000.0,"Current Deferred Revenue":34640000.0,"Current Debt And Capital Lease Obligation":211908000.0,"Current Capital Lease Obligation":23676000.0,"Current Debt":188232000.0,"Other Current Borrowings":188232000.0,"Pensionand Other Post Retirement Benefit Plans Current":36084000.0,"Payables And Accrued Expenses":36799000.0,"Current Accrued Expenses":21422000.0,"Payables":15377000.0,"Total Tax Payable":4548000.0,"Accounts Payable":10829000.0,"Total Assets":1470602000.0,"Total Non Current Assets":990818000.0,"Other Non Current Assets":9288000.0,"Non Current Deferred Assets":47173000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":698411000.0,"Other Intangible Assets":28055000.0,"Goodwill":670356000.0,"Net PPE":235946000.0,"Accumulated Depreciation":-236992000.0,"Gross PPE":472938000.0,"Leases":8181000.0,"Construction In Progress":0.0,"Other Properties":53050000.0,"Machinery Furniture Equipment":411707000.0,"Properties":0.0,"Current Assets":479784000.0,"Other Current Assets":27689000.0,"Prepaid Assets":null,"Receivables":109184000.0,"Accounts Receivable":109184000.0,"Allowance For Doubtful Accounts Receivable":-6189000.0,"Gross Accounts Receivable":115373000.0,"Cash Cash Equivalents And Short Term Investments":342911000.0,"Other Short Term Investments":229780000.0,"Cash And Cash Equivalents":113131000.0,"Cash Equivalents":41360000.0,"Cash Financial":71771000.0},"2025-06-30":{"Ordinary Shares Number":147172000.0,"Share Issued":147172000.0,"Net Debt":255448000.0,"Total Debt":410265000.0,"Tangible Book Value":239477000.0,"Invested Capital":1280582000.0,"Working Capital":151860000.0,"Net Tangible Assets":239477000.0,"Capital Lease Obligations":72330000.0,"Common Stock Equity":942647000.0,"Total Capitalization":1092530000.0,"Total Equity Gross Minority Interest":942647000.0,"Stockholders Equity":942647000.0,"Gains Losses Not Affecting Retained Earnings":-169000.0,"Other Equity Adjustments":-169000.0,"Retained Earnings":-1069499000.0,"Additional Paid In Capital":2012312000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":520530000.0,"Total Non Current Liabilities Net Minority Interest":207727000.0,"Other Non Current Liabilities":9267000.0,"Long Term Debt And Capital Lease Obligation":198460000.0,"Long Term Capital Lease Obligation":48577000.0,"Long Term Debt":149883000.0,"Current Liabilities":312803000.0,"Other Current Liabilities":7312000.0,"Current Deferred Liabilities":34356000.0,"Current Deferred Revenue":34356000.0,"Current Debt And Capital Lease Obligation":211805000.0,"Current Capital Lease Obligation":23753000.0,"Current Debt":188052000.0,"Other Current Borrowings":188052000.0,"Pensionand Other Post Retirement Benefit Plans Current":21752000.0,"Payables And Accrued Expenses":37578000.0,"Current Accrued Expenses":19694000.0,"Payables":17884000.0,"Total Tax Payable":4540000.0,"Accounts Payable":13344000.0,"Total Assets":1463177000.0,"Total Non Current Assets":998514000.0,"Other Non Current Assets":8941000.0,"Non Current Deferred Assets":47932000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":703170000.0,"Other Intangible Assets":32814000.0,"Goodwill":670356000.0,"Net PPE":238471000.0,"Accumulated Depreciation":-221929000.0,"Gross PPE":460400000.0,"Leases":8181000.0,"Construction In Progress":2700000.0,"Other Properties":54001000.0,"Machinery Furniture Equipment":395518000.0,"Properties":0.0,"Current Assets":464663000.0,"Other Current Assets":26137000.0,"Prepaid Assets":null,"Receivables":117318000.0,"Accounts Receivable":117318000.0,"Allowance For Doubtful Accounts Receivable":-6493000.0,"Gross Accounts Receivable":123811000.0,"Cash Cash Equivalents And Short Term Investments":321208000.0,"Other Short Term Investments":238721000.0,"Cash And Cash Equivalents":82487000.0,"Cash Equivalents":32691000.0,"Cash Financial":49796000.0},"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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":187871000.0,"Other Current Borrowings":187871000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Investments And Advances":null,"Investmentin Financial 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,"Construction In Progress":6168000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current 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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Investments And Advances":0.0,"Investmentin Financial Assets":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":9837000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":2991000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-15591000.0,"Reconciled Depreciation":14982000.0,"Reconciled Cost Of Revenue":67366000.0,"EBITDA":2991000.0,"EBIT":-11991000.0,"Net Interest Income":-506000.0,"Interest Expense":3348000.0,"Interest Income":2842000.0,"Normalized Income":-15591000.0,"Net Income From Continuing And Discontinued Operation":-15591000.0,"Total Expenses":197750000.0,"Total Operating Income As Reported":-14433000.0,"Diluted Average Shares":157596000.0,"Basic Average Shares":157596000.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-15591000.0,"Net Income Common Stockholders":-15591000.0,"Net Income":-15591000.0,"Net Income Including Noncontrolling Interests":-15591000.0,"Net Income Continuous Operations":-15591000.0,"Tax Provision":252000.0,"Pretax Income":-15339000.0,"Other Income Expense":-400000.0,"Other Non Operating Income Expenses":-400000.0,"Special Income Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-506000.0,"Interest Expense Non Operating":3348000.0,"Interest Income Non Operating":2842000.0,"Operating Income":-14433000.0,"Operating Expense":130384000.0,"Research And Development":42071000.0,"Selling General And Administration":88313000.0,"Selling And Marketing Expense":56735000.0,"General And Administrative Expense":31578000.0,"Other Gand A":31578000.0,"Gross Profit":115951000.0,"Cost Of Revenue":67366000.0,"Total Revenue":183317000.0,"Operating Revenue":175620000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.167518,"Normalized EBITDA":-7179000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-20524000.0,"Reconciled Depreciation":14169000.0,"Reconciled Cost Of Revenue":64840000.0,"EBITDA":-7179000.0,"EBIT":-21348000.0,"Net Interest Income":-379000.0,"Interest Expense":3306000.0,"Interest Income":2927000.0,"Normalized Income":-20524000.0,"Net Income From Continuing And Discontinued Operation":-20524000.0,"Total Expenses":196916000.0,"Total Operating Income As Reported":-23895000.0,"Diluted Average Shares":153579000.0,"Basic Average Shares":153579000.0,"Diluted EPS":-0.13,"Basic EPS":-0.13,"Diluted NI Availto Com Stockholders":-20524000.0,"Net Income Common Stockholders":-20524000.0,"Net Income":-20524000.0,"Net Income Including Noncontrolling Interests":-20524000.0,"Net Income Continuous Operations":-20524000.0,"Tax Provision":-4130000.0,"Pretax Income":-24654000.0,"Other Income Expense":-380000.0,"Other Non Operating Income Expenses":-380000.0,"Special Income Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-379000.0,"Interest Expense Non Operating":3306000.0,"Interest Income Non Operating":2927000.0,"Operating Income":-23895000.0,"Operating Expense":132076000.0,"Research And Development":41972000.0,"Selling General And Administration":90104000.0,"Selling And Marketing Expense":55114000.0,"General And Administrative Expense":34990000.0,"Other Gand A":34990000.0,"Gross Profit":108181000.0,"Cost Of Revenue":64840000.0,"Total Revenue":173021000.0,"Operating Revenue":164999000.0},"2025-12-31":{"Tax Effect Of Unusual Items":197610.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":4983000.0,"Total Unusual Items":941000.0,"Total Unusual Items Excluding Goodwill":941000.0,"Net Income From Continuing Operation Net Minority Interest":-15505000.0,"Reconciled Depreciation":17547000.0,"Reconciled Cost Of Revenue":66652000.0,"EBITDA":5924000.0,"EBIT":-11623000.0,"Net Interest Income":-50000.0,"Interest Expense":3201000.0,"Interest Income":3151000.0,"Normalized Income":-16248390.0,"Net Income From Continuing And Discontinued Operation":-15505000.0,"Total Expenses":187702000.0,"Total Operating Income As Reported":-15090000.0,"Diluted Average Shares":150324000.0,"Basic Average Shares":150324000.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-15505000.0,"Net Income Common Stockholders":-15505000.0,"Net Income":-15505000.0,"Net Income Including Noncontrolling Interests":-15505000.0,"Net Income Continuous Operations":-15505000.0,"Tax Provision":681000.0,"Pretax Income":-14824000.0,"Other Income Expense":316000.0,"Other Non Operating Income Expenses":-625000.0,"Special Income Charges":941000.0,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-50000.0,"Interest Expense Non Operating":3201000.0,"Interest Income Non Operating":3151000.0,"Operating Income":-15090000.0,"Operating Expense":121050000.0,"Research And Development":41591000.0,"Selling General And Administration":79459000.0,"Selling And Marketing Expense":51023000.0,"General And Administrative Expense":28436000.0,"Other Gand A":28436000.0,"Gross Profit":105960000.0,"Cost Of Revenue":66652000.0,"Total Revenue":172612000.0,"Operating Revenue":187423000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5365000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-29483000.0,"Reconciled Depreciation":20398000.0,"Reconciled Cost Of Revenue":65894000.0,"EBITDA":-5365000.0,"EBIT":-25763000.0,"Net Interest Income":-81000.0,"Interest Expense":3161000.0,"Interest Income":3080000.0,"Normalized Income":-29483000.0,"Net Income From Continuing And Discontinued Operation":-29483000.0,"Total Expenses":187011000.0,"Total Operating Income As Reported":-28788000.0,"Diluted Average Shares":148129000.0,"Basic Average Shares":148129000.0,"Diluted EPS":-0.2,"Basic EPS":-0.2,"Diluted NI Availto Com Stockholders":-29483000.0,"Net Income Common Stockholders":-29483000.0,"Net Income":-29483000.0,"Net Income Including Noncontrolling Interests":-29483000.0,"Net Income Continuous Operations":-29483000.0,"Tax Provision":559000.0,"Pretax Income":-28924000.0,"Other Income Expense":-55000.0,"Other Non Operating Income Expenses":-55000.0,"Special Income Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-81000.0,"Interest Expense Non Operating":3161000.0,"Interest Income Non Operating":3080000.0,"Operating Income":-28788000.0,"Operating Expense":121117000.0,"Research And Development":41421000.0,"Selling General And Administration":79696000.0,"Selling And Marketing Expense":49998000.0,"General And Administrative Expense":29698000.0,"Other Gand A":29698000.0,"Gross Profit":92329000.0,"Cost Of Revenue":65894000.0,"Total Revenue":158223000.0,"Operating Revenue":152787000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-87150.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-13565000.0,"Total Unusual Items":-415000.0,"Total Unusual Items Excluding Goodwill":-415000.0,"Net Income From Continuing Operation Net Minority Interest":-37541000.0,"Reconciled Depreciation":19840000.0,"Reconciled Cost Of Revenue":67593000.0,"EBITDA":-13980000.0,"EBIT":-33820000.0,"Net Interest Income":-80000.0,"Interest Expense":3164000.0,"Interest Income":3084000.0,"Normalized Income":-37213150.0,"Net Income From Continuing And Discontinued Operation":-37541000.0,"Total Expenses":185237000.0,"Total Operating Income As Reported":-36943000.0,"Diluted Average Shares":145780000.0,"Basic Average Shares":145780000.0,"Diluted EPS":-0.26,"Basic EPS":-0.26,"Diluted NI Availto Com Stockholders":-37541000.0,"Net Income Common Stockholders":-37541000.0,"Net Income":-37541000.0,"Net Income Including Noncontrolling Interests":-37541000.0,"Net Income Continuous Operations":-37541000.0,"Tax Provision":557000.0,"Pretax Income":-36984000.0,"Other Income Expense":-376000.0,"Other Non Operating Income Expenses":39000.0,"Special Income Charges":-415000.0,"Write Off":415000.0,"Impairment Of Capital Assets":415000.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-80000.0,"Interest Expense Non Operating":3164000.0,"Interest Income Non Operating":3084000.0,"Operating Income":-36528000.0,"Operating Expense":117644000.0,"Research And Development":42221000.0,"Selling General And Administration":75423000.0,"Selling And Marketing Expense":51100000.0,"General And Administrative Expense":24323000.0,"Other Gand A":24323000.0,"Gross Profit":81116000.0,"Cost Of Revenue":67593000.0,"Total Revenue":148709000.0,"Operating Revenue":144144000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":917000.0,"Total Unusual Items Excluding Goodwill":917000.0,"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":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":917000.0,"Write Off":448000.0,"Impairment Of Capital Assets":448000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":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}},"cashflow":{"2026-06-30":{"Free Cash Flow":3563000.0,"Repayment Of Debt":0.0,"Capital Expenditure":-35771000.0,"Interest Paid Supplemental Data":5887000.0,"Income Tax Paid Supplemental Data":233000.0,"End Cash Position":89798000.0,"Beginning Cash Position":146670000.0,"Effect Of Exchange Rate Changes":-1000.0,"Changes In Cash":-56871000.0,"Financing Cash Flow":2489000.0,"Cash Flow From Continuing Financing Activities":2489000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":2489000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-98694000.0,"Cash Flow From Continuing Investing Activities":-98694000.0,"Net Investment Purchase And Sale":-62933000.0,"Sale Of Investment":24329000.0,"Purchase Of Investment":-87262000.0,"Net PPE Purchase And Sale":-31613000.0,"Sale Of PPE":null,"Purchase Of PPE":-31623000.0,"Capital Expenditure Reported":-4148000.0,"Operating Cash Flow":39334000.0,"Cash Flow From Continuing Operating Activities":39334000.0,"Change In Working Capital":-8090000.0,"Change In Other Current Liabilities":-20775000.0,"Change In Other Current Assets":-3195000.0,"Change In Payables And Accrued Expense":-1154000.0,"Change In Accrued Expense":-2651000.0,"Change In Payable":1497000.0,"Change In Account Payable":1497000.0,"Change In Prepaid Assets":2227000.0,"Change In Receivables":14807000.0,"Changes In Account Receivables":14807000.0,"Other Non Cash Items":12898000.0,"Stock Based Compensation":35172000.0,"Provisionand Write Offof Assets":1014000.0,"Asset Impairment Charge":null,"Amortization Of Securities":-1019000.0,"Deferred Tax":-23000.0,"Deferred Income Tax":-23000.0,"Depreciation Amortization Depletion":14982000.0,"Depreciation And Amortization":14982000.0,"Amortization Cash Flow":2262000.0,"Amortization Of Intangibles":2262000.0,"Depreciation":12720000.0,"Operating Gains Losses":-9000.0,"Gain Loss On Sale Of PPE":-9000.0,"Net Income From Continuing Operations":-15591000.0},"2026-03-31":{"Free Cash Flow":4109000.0,"Repayment Of Debt":-38593000.0,"Capital Expenditure":-24757000.0,"Interest Paid Supplemental Data":38000.0,"Income Tax Paid Supplemental Data":364000.0,"End Cash Position":146670000.0,"Beginning Cash Position":180563000.0,"Effect Of Exchange Rate Changes":-32000.0,"Changes In Cash":-33861000.0,"Financing Cash Flow":-35773000.0,"Cash Flow From Continuing Financing Activities":-35773000.0,"Net Other Financing Charges":-502000.0,"Proceeds From Stock Option Exercised":3322000.0,"Net Issuance Payments Of Debt":-38593000.0,"Net Long Term Debt Issuance":-38593000.0,"Long Term Debt Payments":-38593000.0,"Investing Cash Flow":-26954000.0,"Cash Flow From Continuing Investing Activities":-26954000.0,"Net Investment Purchase And Sale":-2197000.0,"Sale Of Investment":177143000.0,"Purchase Of Investment":-179340000.0,"Net PPE Purchase And Sale":-21021000.0,"Sale Of PPE":null,"Purchase Of PPE":-21021000.0,"Capital Expenditure Reported":-3736000.0,"Operating Cash Flow":28866000.0,"Cash Flow From Continuing Operating Activities":28866000.0,"Change In Working Capital":-7565000.0,"Change In Other Current Liabilities":-3085000.0,"Change In Other Current Assets":1350000.0,"Change In Payables And Accrued Expense":10335000.0,"Change In Accrued Expense":3523000.0,"Change In Payable":6812000.0,"Change In Account Payable":6812000.0,"Change In Prepaid Assets":-2639000.0,"Change In Receivables":-13526000.0,"Changes In Account Receivables":-13526000.0,"Other Non Cash Items":11139000.0,"Stock Based Compensation":34981000.0,"Provisionand Write Offof Assets":1518000.0,"Asset Impairment Charge":null,"Amortization Of Securities":-798000.0,"Deferred Tax":-4330000.0,"Deferred Income Tax":-4330000.0,"Depreciation Amortization Depletion":14169000.0,"Depreciation And Amortization":14169000.0,"Amortization Cash Flow":2277000.0,"Amortization Of Intangibles":2277000.0,"Depreciation":11892000.0,"Operating Gains Losses":276000.0,"Gain Loss On Sale Of PPE":276000.0,"Net Income From Continuing Operations":-20524000.0},"2025-12-31":{"Free Cash Flow":8598000.0,"Repayment Of Debt":0.0,"Capital Expenditure":-13836000.0,"Interest Paid Supplemental Data":5800000.0,"Income Tax Paid Supplemental Data":234000.0,"End Cash Position":180563000.0,"Beginning Cash Position":113131000.0,"Effect Of Exchange Rate Changes":-7000.0,"Changes In Cash":67439000.0,"Financing Cash Flow":8854000.0,"Cash Flow From Continuing Financing Activities":8854000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1815000.0,"Net Issuance Payments Of Debt":180000000.0,"Net Long Term Debt Issuance":180000000.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":36151000.0,"Cash Flow From Continuing Investing Activities":36151000.0,"Net Investment Purchase And Sale":49987000.0,"Sale Of Investment":87762000.0,"Purchase Of Investment":-37775000.0,"Net PPE Purchase And Sale":-10191000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-10191000.0,"Capital Expenditure Reported":-3645000.0,"Operating Cash Flow":22434000.0,"Cash Flow From Continuing Operating Activities":22434000.0,"Change In Working Capital":-22228000.0,"Change In Other Current Liabilities":-7875000.0,"Change In Other Current Assets":-6554000.0,"Change In Payables And Accrued Expense":1229000.0,"Change In Accrued Expense":20000.0,"Change In Payable":1209000.0,"Change In Account Payable":1209000.0,"Change In Prepaid Assets":768000.0,"Change In Receivables":-9796000.0,"Changes In Account Receivables":-9796000.0,"Other Non Cash Items":11125000.0,"Stock Based Compensation":32277000.0,"Provisionand Write Offof Assets":951000.0,"Asset Impairment Charge":0.0,"Amortization Of Securities":-1416000.0,"Deferred Tax":395000.0,"Deferred Income Tax":395000.0,"Depreciation Amortization Depletion":17547000.0,"Depreciation And Amortization":17547000.0,"Amortization Cash Flow":2284000.0,"Amortization Of Intangibles":2284000.0,"Depreciation":15263000.0,"Operating Gains Losses":-712000.0,"Gain Loss On Sale Of PPE":229000.0,"Net Income From Continuing Operations":-15505000.0},"2025-09-30":{"Free Cash Flow":18171000.0,"Repayment Of Debt":-80000.0,"Capital Expenditure":-10753000.0,"Interest Paid Supplemental Data":38000.0,"Income Tax Paid Supplemental Data":358000.0,"End Cash Position":113131000.0,"Beginning Cash Position":82487000.0,"Effect Of Exchange Rate Changes":-33000.0,"Changes In Cash":30677000.0,"Financing Cash Flow":2097000.0,"Cash Flow From Continuing Financing Activities":2097000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":2177000.0,"Net Issuance Payments Of Debt":-80000.0,"Net Long Term Debt Issuance":-80000.0,"Long Term Debt Payments":-80000.0,"Investing Cash Flow":-344000.0,"Cash Flow From Continuing Investing Activities":-344000.0,"Net Investment Purchase And Sale":10409000.0,"Sale Of Investment":89545000.0,"Purchase Of Investment":-79136000.0,"Net PPE Purchase And Sale":-6046000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-6046000.0,"Capital Expenditure Reported":-4707000.0,"Operating Cash Flow":28924000.0,"Cash Flow From Continuing Operating Activities":28924000.0,"Change In Working Capital":-4743000.0,"Change In Other Current Liabilities":-3893000.0,"Change In Other Current Assets":-4820000.0,"Change In Payables And Accrued Expense":-1402000.0,"Change In Accrued Expense":1339000.0,"Change In Payable":-2741000.0,"Change In Account Payable":-2741000.0,"Change In Prepaid Assets":-1526000.0,"Change In Receivables":6898000.0,"Changes In Account Receivables":6898000.0,"Other Non Cash Items":9403000.0,"Stock Based Compensation":33129000.0,"Provisionand Write Offof Assets":1236000.0,"Asset Impairment Charge":0.0,"Amortization Of Securities":-1305000.0,"Deferred Tax":289000.0,"Deferred Income Tax":289000.0,"Depreciation Amortization Depletion":20398000.0,"Depreciation And Amortization":20398000.0,"Amortization Cash Flow":4759000.0,"Amortization Of Intangibles":4759000.0,"Depreciation":15639000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-29483000.0},"2025-06-30":{"Free Cash Flow":11404000.0,"Repayment Of Debt":-537000.0,"Capital Expenditure":-14394000.0,"Interest Paid Supplemental Data":5686000.0,"Income Tax Paid Supplemental Data":296000.0,"End Cash Position":82487000.0,"Beginning Cash Position":125484000.0,"Effect Of Exchange Rate Changes":177000.0,"Changes In Cash":-43174000.0,"Financing Cash Flow":982000.0,"Cash Flow From Continuing Financing Activities":982000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1519000.0,"Net Issuance Payments Of Debt":-537000.0,"Net Long Term Debt Issuance":-537000.0,"Long Term Debt Payments":-537000.0,"Investing Cash Flow":-69954000.0,"Cash Flow From Continuing Investing Activities":-69954000.0,"Net Investment Purchase And Sale":-55604000.0,"Sale Of Investment":37836000.0,"Purchase Of Investment":-93440000.0,"Net PPE Purchase And Sale":-9808000.0,"Sale Of PPE":null,"Purchase Of PPE":-9852000.0,"Capital Expenditure Reported":-4542000.0,"Operating Cash Flow":25798000.0,"Cash Flow From Continuing Operating Activities":25798000.0,"Change In Working Capital":5130000.0,"Change In Other Current Liabilities":5393000.0,"Change In Other Current Assets":-6076000.0,"Change In Payables And Accrued Expense":5023000.0,"Change In Accrued Expense":1577000.0,"Change In Payable":3446000.0,"Change In Account Payable":3446000.0,"Change In Prepaid Assets":121000.0,"Change In Receivables":669000.0,"Changes In Account Receivables":669000.0,"Other Non Cash Items":11643000.0,"Stock Based Compensation":26335000.0,"Provisionand Write Offof Assets":1048000.0,"Asset Impairment Charge":null,"Amortization Of Securities":-1356000.0,"Deferred Tax":327000.0,"Deferred Income Tax":327000.0,"Depreciation Amortization Depletion":19840000.0,"Depreciation And Amortization":19840000.0,"Amortization Cash Flow":4878000.0,"Amortization Of Intangibles":4878000.0,"Depreciation":14962000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":-43000.0,"Net Income From Continuing Operations":-37541000.0},"2024-12-31":{"Free Cash Flow":null,"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":-5729000.0,"Proceeds From Stock Option Exercised":null,"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 Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":0.0,"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 Current Liabilities":null,"Change In Other Current Assets":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 Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":448000.0,"Amortization Of Securities":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":-1269000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}