{"ticker":"FWRG","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":61712435.0,"Share Issued":61712435.0,"Net Debt":272048000.0,"Total Debt":1073455000.0,"Tangible Book Value":43193000.0,"Invested Capital":926702000.0,"Working Capital":-130358000.0,"Net Tangible Assets":43193000.0,"Capital Lease Obligations":780922000.0,"Common Stock Equity":634169000.0,"Total Capitalization":911859000.0,"Total Equity Gross Minority Interest":634169000.0,"Stockholders Equity":634169000.0,"Gains Losses Not Affecting Retained Earnings":-305000.0,"Other Equity Adjustments":-305000.0,"Retained Earnings":-34736000.0,"Additional Paid In Capital":668593000.0,"Capital Stock":617000.0,"Common Stock":617000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1186670000.0,"Total Non Current Liabilities Net Minority Interest":1008783000.0,"Other Non Current Liabilities":8122000.0,"Derivative Product Liabilities":59000.0,"Non Current Deferred Liabilities":21256000.0,"Non Current Deferred Taxes Liabilities":21256000.0,"Long Term Debt And Capital Lease Obligation":979346000.0,"Long Term Capital Lease Obligation":701656000.0,"Long Term Debt":277690000.0,"Current Liabilities":177887000.0,"Other Current Liabilities":348000.0,"Current Deferred Liabilities":4384000.0,"Current Deferred Revenue":4384000.0,"Current Debt And Capital Lease Obligation":94109000.0,"Current Capital Lease Obligation":79266000.0,"Current Debt":14843000.0,"Other Current Borrowings":14843000.0,"Pensionand Other Post Retirement Benefit Plans Current":26593000.0,"Payables And Accrued Expenses":52453000.0,"Current Accrued Expenses":29632000.0,"Interest Payable":null,"Payables":22821000.0,"Total Tax Payable":12544000.0,"Accounts Payable":10277000.0,"Total Assets":1820839000.0,"Total Non Current Assets":1773310000.0,"Other Non Current Assets":6848000.0,"Goodwill And Other Intangible Assets":590976000.0,"Other Intangible Assets":170768000.0,"Goodwill":420208000.0,"Net PPE":1175486000.0,"Accumulated Depreciation":-320862000.0,"Gross PPE":1496348000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1496348000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":47529000.0,"Other Current Assets":1883000.0,"Hedging Assets Current":null,"Restricted Cash":null,"Prepaid Assets":10547000.0,"Inventory":7801000.0,"Receivables":6813000.0,"Other Receivables":3103000.0,"Accounts Receivable":3710000.0,"Cash Cash Equivalents And Short Term Investments":20485000.0,"Cash And Cash Equivalents":20485000.0},"2026-03-31":{"Ordinary Shares Number":61625155.0,"Share Issued":61625155.0,"Net Debt":258538000.0,"Total Debt":1030669000.0,"Tangible Book Value":34873000.0,"Invested Capital":909760000.0,"Working Capital":-125924000.0,"Net Tangible Assets":34873000.0,"Capital Lease Obligations":748566000.0,"Common Stock Equity":627657000.0,"Total Capitalization":896401000.0,"Total Equity Gross Minority Interest":627657000.0,"Stockholders Equity":627657000.0,"Gains Losses Not Affecting Retained Earnings":-541000.0,"Other Equity Adjustments":-541000.0,"Retained Earnings":-37075000.0,"Additional Paid In Capital":664657000.0,"Capital Stock":616000.0,"Common Stock":616000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1146398000.0,"Total Non Current Liabilities Net Minority Interest":968908000.0,"Other Non Current Liabilities":6619000.0,"Derivative Product Liabilities":201000.0,"Non Current Deferred Liabilities":20782000.0,"Non Current Deferred Taxes Liabilities":20782000.0,"Long Term Debt And Capital Lease Obligation":941306000.0,"Long Term Capital Lease Obligation":672562000.0,"Long Term Debt":268744000.0,"Current Liabilities":177490000.0,"Other Current Liabilities":520000.0,"Current Deferred Liabilities":4314000.0,"Current Deferred Revenue":4314000.0,"Current Debt And Capital Lease Obligation":89363000.0,"Current Capital Lease Obligation":76004000.0,"Current Debt":13359000.0,"Other Current Borrowings":13359000.0,"Pensionand Other Post Retirement Benefit Plans Current":34293000.0,"Payables And Accrued Expenses":49000000.0,"Current Accrued Expenses":27516000.0,"Interest Payable":null,"Payables":21484000.0,"Total Tax Payable":11718000.0,"Accounts Payable":9766000.0,"Total Assets":1774055000.0,"Total Non Current Assets":1722489000.0,"Other Non Current Assets":5001000.0,"Goodwill And Other Intangible Assets":592784000.0,"Other Intangible Assets":172576000.0,"Goodwill":420208000.0,"Net PPE":1124704000.0,"Accumulated Depreciation":-303086000.0,"Gross PPE":1427790000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1427790000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":51566000.0,"Other Current Assets":2463000.0,"Hedging Assets Current":null,"Restricted Cash":null,"Prepaid Assets":12370000.0,"Inventory":7137000.0,"Receivables":6031000.0,"Other Receivables":2146000.0,"Accounts Receivable":3885000.0,"Cash Cash Equivalents And Short Term Investments":23565000.0,"Cash And Cash Equivalents":23565000.0},"2025-12-31":{"Ordinary Shares Number":61131978.0,"Share Issued":61131978.0,"Net Debt":261134000.0,"Total Debt":1008668000.0,"Tangible Book Value":31163000.0,"Invested Capital":908659000.0,"Working Capital":-118419000.0,"Net Tangible Assets":31163000.0,"Capital Lease Obligations":726288000.0,"Common Stock Equity":626279000.0,"Total Capitalization":895350000.0,"Total Equity Gross Minority Interest":626279000.0,"Stockholders Equity":626279000.0,"Gains Losses Not Affecting Retained Earnings":-1095000.0,"Other Equity Adjustments":-1095000.0,"Retained Earnings":-34390000.0,"Additional Paid In Capital":661153000.0,"Capital Stock":611000.0,"Common Stock":611000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1115750000.0,"Total Non Current Liabilities Net Minority Interest":948251000.0,"Other Non Current Liabilities":5397000.0,"Derivative Product Liabilities":557000.0,"Non Current Deferred Liabilities":21972000.0,"Non Current Deferred Taxes Liabilities":21972000.0,"Long Term Debt And Capital Lease Obligation":920325000.0,"Long Term Capital Lease Obligation":651254000.0,"Long Term Debt":269071000.0,"Current Liabilities":167499000.0,"Other Current Liabilities":900000.0,"Current Deferred Liabilities":6778000.0,"Current Deferred Revenue":6778000.0,"Current Debt And Capital Lease Obligation":88343000.0,"Current Capital Lease Obligation":75034000.0,"Current Debt":13309000.0,"Other Current Borrowings":13309000.0,"Pensionand Other Post Retirement Benefit Plans Current":28328000.0,"Payables And Accrued Expenses":43150000.0,"Current Accrued Expenses":24190000.0,"Interest Payable":null,"Payables":18960000.0,"Total Tax Payable":10259000.0,"Accounts Payable":8701000.0,"Total Assets":1742029000.0,"Total Non Current Assets":1692949000.0,"Other Non Current Assets":4834000.0,"Goodwill And Other Intangible Assets":595116000.0,"Other Intangible Assets":174908000.0,"Goodwill":420208000.0,"Net PPE":1092999000.0,"Accumulated Depreciation":-285706000.0,"Gross PPE":1378705000.0,"Leases":434438000.0,"Construction In Progress":36144000.0,"Other Properties":626279000.0,"Machinery Furniture Equipment":279300000.0,"Buildings And Improvements":1354000.0,"Land And Improvements":1190000.0,"Properties":0.0,"Current Assets":49080000.0,"Other Current Assets":5856000.0,"Hedging Assets Current":null,"Restricted Cash":null,"Prepaid Assets":7945000.0,"Inventory":7174000.0,"Receivables":6859000.0,"Other Receivables":3884000.0,"Accounts Receivable":2975000.0,"Cash Cash Equivalents And Short Term Investments":21246000.0,"Cash And Cash Equivalents":21246000.0},"2025-09-30":{"Ordinary Shares Number":61032105.0,"Share Issued":61032105.0,"Net Debt":243397000.0,"Total Debt":982351000.0,"Tangible Book Value":9868000.0,"Invested Capital":871422000.0,"Working Capital":-133051000.0,"Net Tangible Assets":9868000.0,"Capital Lease Obligations":718240000.0,"Common Stock Equity":607311000.0,"Total Capitalization":858299000.0,"Total Equity Gross Minority Interest":607311000.0,"Stockholders Equity":607311000.0,"Gains Losses Not Affecting Retained Earnings":-1132000.0,"Other Equity Adjustments":-1132000.0,"Retained Earnings":-49554000.0,"Additional Paid In Capital":657387000.0,"Capital Stock":610000.0,"Common Stock":610000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1112918000.0,"Total Non Current Liabilities Net Minority Interest":936151000.0,"Other Non Current Liabilities":5009000.0,"Derivative Product Liabilities":912000.0,"Non Current Deferred Liabilities":33787000.0,"Non Current Deferred Taxes Liabilities":33787000.0,"Long Term Debt And Capital Lease Obligation":896443000.0,"Long Term Capital Lease Obligation":645455000.0,"Long Term Debt":250988000.0,"Current Liabilities":176767000.0,"Other Current Liabilities":596000.0,"Current Deferred Liabilities":2637000.0,"Current Deferred Revenue":2637000.0,"Current Debt And Capital Lease Obligation":85908000.0,"Current Capital Lease Obligation":72785000.0,"Current Debt":13123000.0,"Other Current Borrowings":13123000.0,"Pensionand Other Post Retirement Benefit Plans Current":30564000.0,"Payables And Accrued Expenses":57062000.0,"Current Accrued Expenses":38596000.0,"Interest Payable":4663000.0,"Payables":18466000.0,"Total Tax Payable":11235000.0,"Accounts Payable":7231000.0,"Total Assets":1720229000.0,"Total Non Current Assets":1676513000.0,"Other Non Current Assets":4657000.0,"Goodwill And Other Intangible Assets":597443000.0,"Other Intangible Assets":177235000.0,"Goodwill":420208000.0,"Net PPE":1074413000.0,"Accumulated Depreciation":-268698000.0,"Gross PPE":1343111000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1343111000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":43716000.0,"Other Current Assets":4298000.0,"Hedging Assets Current":0.0,"Restricted Cash":null,"Prepaid Assets":6712000.0,"Inventory":6486000.0,"Receivables":5506000.0,"Other Receivables":2218000.0,"Accounts Receivable":3288000.0,"Cash Cash Equivalents And Short Term Investments":20714000.0,"Cash And Cash Equivalents":20714000.0},"2025-06-30":{"Ordinary Shares Number":61023971.0,"Share Issued":61023971.0,"Net Debt":242647000.0,"Total Debt":958775000.0,"Tangible Book Value":1973000.0,"Invested Capital":863137000.0,"Working Capital":-115380000.0,"Net Tangible Assets":1973000.0,"Capital Lease Obligations":696951000.0,"Common Stock Equity":601313000.0,"Total Capitalization":851322000.0,"Total Equity Gross Minority Interest":601313000.0,"Stockholders Equity":601313000.0,"Gains Losses Not Affecting Retained Earnings":-1198000.0,"Other Equity Adjustments":-1198000.0,"Retained Earnings":-52545000.0,"Additional Paid In Capital":654446000.0,"Capital Stock":610000.0,"Common Stock":610000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1074680000.0,"Total Non Current Liabilities Net Minority Interest":916353000.0,"Other Non Current Liabilities":4227000.0,"Derivative Product Liabilities":1271000.0,"Non Current Deferred Liabilities":31501000.0,"Non Current Deferred Taxes Liabilities":31501000.0,"Long Term Debt And Capital Lease Obligation":879354000.0,"Long Term Capital Lease Obligation":629345000.0,"Long Term Debt":250009000.0,"Current Liabilities":158327000.0,"Other Current Liabilities":325000.0,"Current Deferred Liabilities":3507000.0,"Current Deferred Revenue":3507000.0,"Current Debt And Capital Lease Obligation":79421000.0,"Current Capital Lease Obligation":67606000.0,"Current Debt":11815000.0,"Other Current Borrowings":11815000.0,"Pensionand Other Post Retirement Benefit Plans Current":19832000.0,"Payables And Accrued Expenses":55242000.0,"Current Accrued Expenses":36913000.0,"Interest Payable":4373000.0,"Payables":18329000.0,"Total Tax Payable":10823000.0,"Accounts Payable":7506000.0,"Total Assets":1675993000.0,"Total Non Current Assets":1633046000.0,"Other Non Current Assets":4062000.0,"Goodwill And Other Intangible Assets":599340000.0,"Other Intangible Assets":179132000.0,"Goodwill":420208000.0,"Net PPE":1029644000.0,"Accumulated Depreciation":-254075000.0,"Gross PPE":1283719000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1283719000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":42947000.0,"Other Current Assets":3118000.0,"Hedging Assets Current":0.0,"Restricted Cash":null,"Prepaid Assets":8396000.0,"Inventory":6772000.0,"Receivables":5484000.0,"Other Receivables":2316000.0,"Accounts Receivable":3168000.0,"Cash Cash Equivalents And Short Term Investments":19177000.0,"Cash And Cash Equivalents":19177000.0},"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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Derivative Product 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,"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,"Interest Payable":269000.0,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":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,"Hedging Assets Current":0.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Derivative Product 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,"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,"Interest Payable":267000.0,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":324389000.0,"Construction In Progress":34779000.0,"Other Properties":null,"Machinery Furniture Equipment":223597000.0,"Buildings And Improvements":1354000.0,"Land And Improvements":1190000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":20000.0,"Restricted Cash":0.0,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"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":-136263.064133,"Tax Rate For Calcs":0.305523,"Normalized EBITDA":30545000.0,"Total Unusual Items":-446000.0,"Total Unusual Items Excluding Goodwill":-446000.0,"Net Income From Continuing Operation Net Minority Interest":2339000.0,"Reconciled Depreciation":21839000.0,"Reconciled Cost Of Revenue":285533000.0,"EBITDA":30099000.0,"EBIT":8260000.0,"Net Interest Income":-4892000.0,"Interest Expense":4892000.0,"Normalized Income":2648736.935867,"Net Income From Continuing And Discontinued Operation":2339000.0,"Total Expenses":346099000.0,"Rent Expense Supplemental":28345000.0,"Total Operating Income As Reported":8127000.0,"Diluted Average Shares":62296801.0,"Basic Average Shares":61669719.0,"Diluted EPS":0.04,"Basic EPS":0.04,"Diluted NI Availto Com Stockholders":2339000.0,"Net Income Common Stockholders":2339000.0,"Net Income":2339000.0,"Net Income Including Noncontrolling Interests":2339000.0,"Net Income Continuous Operations":2339000.0,"Tax Provision":1029000.0,"Pretax Income":3368000.0,"Other Income Expense":-313000.0,"Other Non Operating Income Expenses":133000.0,"Special Income Charges":-446000.0,"Impairment Of Capital Assets":114000.0,"Restructuring And Mergern Acquisition":332000.0,"Net Non Operating Interest Income Expense":-4892000.0,"Interest Expense Non Operating":4892000.0,"Operating Income":8573000.0,"Operating Expense":60566000.0,"Depreciation Amortization Depletion Income Statement":21839000.0,"Depreciation And Amortization In Income Statement":21839000.0,"Selling General And Administration":38727000.0,"General And Administrative Expense":38727000.0,"Other Gand A":38727000.0,"Gross Profit":69139000.0,"Cost Of Revenue":285533000.0,"Total Revenue":354672000.0,"Operating Revenue":354672000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-289722.0,"Tax Rate For Calcs":0.218,"Normalized EBITDA":24069000.0,"Total Unusual Items":-1329000.0,"Total Unusual Items Excluding Goodwill":-1329000.0,"Net Income From Continuing Operation Net Minority Interest":-2685000.0,"Reconciled Depreciation":21396000.0,"Reconciled Cost Of Revenue":267290000.0,"EBITDA":22740000.0,"EBIT":1344000.0,"Net Interest Income":-4778000.0,"Interest Expense":4778000.0,"Normalized Income":-1645722.0,"Net Income From Continuing And Discontinued Operation":-2685000.0,"Total Expenses":328631000.0,"Rent Expense Supplemental":27410000.0,"Total Operating Income As Reported":999000.0,"Diluted Average Shares":61243494.0,"Basic Average Shares":61243494.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-2685000.0,"Net Income Common Stockholders":-2685000.0,"Net Income":-2685000.0,"Net Income Including Noncontrolling Interests":-2685000.0,"Net Income Continuous Operations":-2685000.0,"Tax Provision":-749000.0,"Pretax Income":-3434000.0,"Other Income Expense":-984000.0,"Other Non Operating Income Expenses":345000.0,"Special Income Charges":-1329000.0,"Impairment Of Capital Assets":153000.0,"Restructuring And Mergern Acquisition":1176000.0,"Net Non Operating Interest Income Expense":-4778000.0,"Interest Expense Non Operating":4778000.0,"Operating Income":2328000.0,"Operating Expense":61341000.0,"Depreciation Amortization Depletion Income Statement":21396000.0,"Depreciation And Amortization In Income Statement":21396000.0,"Selling General And Administration":39945000.0,"General And Administrative Expense":39945000.0,"Other Gand A":39945000.0,"Gross Profit":63669000.0,"Cost Of Revenue":267290000.0,"Total Revenue":330959000.0,"Operating Revenue":330959000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-94500.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":30321000.0,"Total Unusual Items":-450000.0,"Total Unusual Items Excluding Goodwill":-450000.0,"Net Income From Continuing Operation Net Minority Interest":15164000.0,"Reconciled Depreciation":20656000.0,"Reconciled Cost Of Revenue":254411000.0,"EBITDA":29871000.0,"EBIT":9215000.0,"Net Interest Income":-4795000.0,"Interest Expense":4795000.0,"Normalized Income":15519500.0,"Net Income From Continuing And Discontinued Operation":15164000.0,"Total Expenses":306867000.0,"Rent Expense Supplemental":26939000.0,"Total Operating Income As Reported":9035000.0,"Diluted Average Shares":62877592.0,"Basic Average Shares":61054021.0,"Diluted EPS":0.24,"Basic EPS":0.25,"Diluted NI Availto Com Stockholders":15164000.0,"Net Income Common Stockholders":15164000.0,"Net Income":15164000.0,"Net Income Including Noncontrolling Interests":15164000.0,"Net Income Continuous Operations":15164000.0,"Tax Provision":-10744000.0,"Pretax Income":4420000.0,"Other Income Expense":-270000.0,"Other Non Operating Income Expenses":180000.0,"Special Income Charges":-450000.0,"Impairment Of Capital Assets":137000.0,"Restructuring And Mergern Acquisition":-993000.0,"Net Non Operating Interest Income Expense":-4795000.0,"Interest Expense Non Operating":4795000.0,"Operating Income":9485000.0,"Operating Expense":52456000.0,"Depreciation Amortization Depletion Income Statement":20656000.0,"Depreciation And Amortization In Income Statement":20656000.0,"Selling General And Administration":31800000.0,"General And Administrative Expense":31800000.0,"Other Gand A":31800000.0,"Gross Profit":61941000.0,"Cost Of Revenue":254411000.0,"Total Revenue":316352000.0,"Operating Revenue":316352000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-126630.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":30506000.0,"Total Unusual Items":-603000.0,"Total Unusual Items Excluding Goodwill":-603000.0,"Net Income From Continuing Operation Net Minority Interest":2991000.0,"Reconciled Depreciation":19662000.0,"Reconciled Cost Of Revenue":251961000.0,"EBITDA":29903000.0,"EBIT":10241000.0,"Net Interest Income":-4567000.0,"Interest Expense":4567000.0,"Normalized Income":3467370.0,"Net Income From Continuing And Discontinued Operation":2991000.0,"Total Expenses":305369000.0,"Rent Expense Supplemental":25891000.0,"Total Operating Income As Reported":10050000.0,"Diluted Average Shares":62834080.0,"Basic Average Shares":61027278.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":2991000.0,"Net Income Common Stockholders":2991000.0,"Net Income":2991000.0,"Net Income Including Noncontrolling Interests":2991000.0,"Net Income Continuous Operations":2991000.0,"Tax Provision":2683000.0,"Pretax Income":5674000.0,"Other Income Expense":-412000.0,"Other Non Operating Income Expenses":191000.0,"Special Income Charges":-603000.0,"Impairment Of Capital Assets":175000.0,"Restructuring And Mergern Acquisition":428000.0,"Net Non Operating Interest Income Expense":-4567000.0,"Interest Expense Non Operating":4567000.0,"Operating Income":10653000.0,"Operating Expense":53408000.0,"Depreciation Amortization Depletion Income Statement":19662000.0,"Depreciation And Amortization In Income Statement":19662000.0,"Selling General And Administration":33746000.0,"General And Administrative Expense":33746000.0,"Other Gand A":33746000.0,"Gross Profit":64061000.0,"Cost Of Revenue":251961000.0,"Total Revenue":316022000.0,"Operating Revenue":316022000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-219660.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":26761000.0,"Total Unusual Items":-1046000.0,"Total Unusual Items Excluding Goodwill":-1046000.0,"Net Income From Continuing Operation Net Minority Interest":2106000.0,"Reconciled Depreciation":18136000.0,"Reconciled Cost Of Revenue":248207000.0,"EBITDA":25715000.0,"EBIT":7579000.0,"Net Interest Income":-4003000.0,"Interest Expense":4003000.0,"Normalized Income":2932340.0,"Net Income From Continuing And Discontinued Operation":2106000.0,"Total Expenses":299528000.0,"Rent Expense Supplemental":24809000.0,"Total Operating Income As Reported":7313000.0,"Diluted Average Shares":62579658.0,"Basic Average Shares":61005648.0,"Diluted EPS":0.03,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":2106000.0,"Net Income Common Stockholders":2106000.0,"Net Income":2106000.0,"Net Income Including Noncontrolling Interests":2106000.0,"Net Income Continuous Operations":2106000.0,"Tax Provision":1470000.0,"Pretax Income":3576000.0,"Other Income Expense":-780000.0,"Other Non Operating Income Expenses":266000.0,"Special Income Charges":-1046000.0,"Impairment Of Capital Assets":127000.0,"Restructuring And Mergern Acquisition":919000.0,"Net Non Operating Interest Income Expense":-4003000.0,"Interest Expense Non Operating":4003000.0,"Operating Income":8359000.0,"Operating Expense":51321000.0,"Depreciation Amortization Depletion Income Statement":18136000.0,"Depreciation And Amortization In Income Statement":18136000.0,"Selling General And Administration":33185000.0,"General And Administrative Expense":33185000.0,"Other Gand A":33185000.0,"Gross Profit":59680000.0,"Cost Of Revenue":248207000.0,"Total Revenue":307887000.0,"Operating Revenue":307887000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-13534000.0,"Repayment Of Debt":-201212000.0,"Issuance Of Debt":211500000.0,"Capital Expenditure":-40974000.0,"Interest Paid Supplemental Data":4632000.0,"Income Tax Paid Supplemental Data":1590000.0,"End Cash Position":20485000.0,"Beginning Cash Position":23565000.0,"Changes In Cash":-3080000.0,"Financing Cash Flow":10454000.0,"Cash Flow From Continuing Financing Activities":10454000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":166000.0,"Net Issuance Payments Of Debt":10288000.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":10288000.0,"Long Term Debt Payments":-201212000.0,"Long Term Debt Issuance":211500000.0,"Investing Cash Flow":-40974000.0,"Cash Flow From Continuing Investing Activities":-40974000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-471000.0,"Purchase Of Intangibles":-471000.0,"Capital Expenditure Reported":-40503000.0,"Operating Cash Flow":27440000.0,"Cash Flow From Continuing Operating Activities":27440000.0,"Change In Working Capital":-10439000.0,"Change In Other Working Capital":72000.0,"Change In Other Current Liabilities":-5577000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-4047000.0,"Change In Accrued Expense":-4558000.0,"Change In Payable":511000.0,"Change In Account Payable":511000.0,"Change In Prepaid Assets":559000.0,"Change In Inventory":-664000.0,"Change In Receivables":-782000.0,"Changes In Account Receivables":-782000.0,"Other Non Cash Items":9494000.0,"Stock Based Compensation":3697000.0,"Asset Impairment Charge":114000.0,"Deferred Tax":396000.0,"Deferred Income Tax":396000.0,"Depreciation Amortization Depletion":21839000.0,"Depreciation And Amortization":21839000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":2339000.0},"2026-03-31":{"Free Cash Flow":5095000.0,"Repayment Of Debt":-177194000.0,"Issuance Of Debt":174500000.0,"Capital Expenditure":-29361000.0,"Interest Paid Supplemental Data":4603000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":23565000.0,"Beginning Cash Position":21246000.0,"Changes In Cash":2319000.0,"Financing Cash Flow":-2605000.0,"Cash Flow From Continuing Financing Activities":-2605000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":89000.0,"Net Issuance Payments Of Debt":-2694000.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-2694000.0,"Long Term Debt Payments":-177194000.0,"Long Term Debt Issuance":174500000.0,"Investing Cash Flow":-29532000.0,"Cash Flow From Continuing Investing Activities":-29532000.0,"Net Other Investing Changes":-171000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-15000.0,"Purchase Of Intangibles":-15000.0,"Capital Expenditure Reported":-29346000.0,"Operating Cash Flow":34456000.0,"Cash Flow From Continuing Operating Activities":34456000.0,"Change In Working Capital":4523000.0,"Change In Other Working Capital":-2440000.0,"Change In Other Current Liabilities":-3551000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":11114000.0,"Change In Accrued Expense":10049000.0,"Change In Payable":1065000.0,"Change In Account Payable":1065000.0,"Change In Prepaid Assets":-1465000.0,"Change In Inventory":37000.0,"Change In Receivables":828000.0,"Changes In Account Receivables":828000.0,"Other Non Cash Items":9089000.0,"Stock Based Compensation":3352000.0,"Asset Impairment Charge":153000.0,"Deferred Tax":-1372000.0,"Deferred Income Tax":-1372000.0,"Depreciation Amortization Depletion":21396000.0,"Depreciation And Amortization":21396000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-2685000.0},"2025-12-31":{"Free Cash Flow":-18358000.0,"Repayment Of Debt":-162825000.0,"Issuance Of Debt":182000000.0,"Capital Expenditure":-36818000.0,"Interest Paid Supplemental Data":8589000.0,"Income Tax Paid Supplemental Data":501000.0,"End Cash Position":21246000.0,"Beginning Cash Position":20714000.0,"Changes In Cash":532000.0,"Financing Cash Flow":20065000.0,"Cash Flow From Continuing Financing Activities":20065000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":890000.0,"Net Issuance Payments Of Debt":19175000.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":19175000.0,"Long Term Debt Payments":-162825000.0,"Long Term Debt Issuance":182000000.0,"Investing Cash Flow":-37993000.0,"Cash Flow From Continuing Investing Activities":-37993000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":-1175000.0,"Purchase Of Business":-1175000.0,"Net Intangibles Purchase And Sale":-20000.0,"Purchase Of Intangibles":-20000.0,"Capital Expenditure Reported":-36798000.0,"Operating Cash Flow":18460000.0,"Cash Flow From Continuing Operating Activities":18460000.0,"Change In Working Capital":-17292000.0,"Change In Other Working Capital":4125000.0,"Change In Other Current Liabilities":-5299000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-9779000.0,"Change In Accrued Expense":-11249000.0,"Change In Payable":1470000.0,"Change In Account Payable":1470000.0,"Change In Prepaid Assets":-6888000.0,"Change In Inventory":-688000.0,"Change In Receivables":-1353000.0,"Changes In Account Receivables":-1353000.0,"Other Non Cash Items":8790000.0,"Stock Based Compensation":2834000.0,"Asset Impairment Charge":137000.0,"Deferred Tax":-11829000.0,"Deferred Income Tax":-11829000.0,"Depreciation Amortization Depletion":20656000.0,"Depreciation And Amortization":20656000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":15164000.0},"2025-09-30":{"Free Cash Flow":4960000.0,"Repayment Of Debt":-137923000.0,"Issuance Of Debt":134500000.0,"Capital Expenditure":-42922000.0,"Interest Paid Supplemental Data":4126000.0,"Income Tax Paid Supplemental Data":1046000.0,"End Cash Position":20714000.0,"Beginning Cash Position":19177000.0,"Changes In Cash":1537000.0,"Financing Cash Flow":-3423000.0,"Cash Flow From Continuing Financing Activities":-3423000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Issuance Payments Of Debt":-3423000.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-3423000.0,"Long Term Debt Payments":-137923000.0,"Long Term Debt Issuance":134500000.0,"Investing Cash Flow":-42922000.0,"Cash Flow From Continuing Investing Activities":-42922000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-450000.0,"Purchase Of Intangibles":-450000.0,"Capital Expenditure Reported":-42472000.0,"Operating Cash Flow":47882000.0,"Cash Flow From Continuing Operating Activities":47882000.0,"Change In Working Capital":11354000.0,"Change In Other Working Capital":-911000.0,"Change In Other Current Liabilities":-1455000.0,"Change In Other Current Assets":-1460000.0,"Change In Payables And Accrued Expense":13185000.0,"Change In Accrued Expense":13460000.0,"Change In Payable":-275000.0,"Change In Account Payable":-275000.0,"Change In Prepaid Assets":2861000.0,"Change In Inventory":286000.0,"Change In Receivables":-22000.0,"Changes In Account Receivables":-22000.0,"Other Non Cash Items":8559000.0,"Stock Based Compensation":2877000.0,"Asset Impairment Charge":175000.0,"Deferred Tax":2264000.0,"Deferred Income Tax":2264000.0,"Depreciation Amortization Depletion":19662000.0,"Depreciation And Amortization":19662000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":2991000.0},"2025-06-30":{"Free Cash Flow":-1989000.0,"Repayment Of Debt":-91288000.0,"Issuance Of Debt":148500000.0,"Capital Expenditure":-41421000.0,"Interest Paid Supplemental Data":-280000.0,"Income Tax Paid Supplemental Data":914000.0,"End Cash Position":19177000.0,"Beginning Cash Position":18607000.0,"Changes In Cash":570000.0,"Financing Cash Flow":57382000.0,"Cash Flow From Continuing Financing Activities":57382000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":170000.0,"Net Issuance Payments Of Debt":57212000.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":57212000.0,"Long Term Debt Payments":-91288000.0,"Long Term Debt Issuance":148500000.0,"Investing Cash Flow":-96244000.0,"Cash Flow From Continuing Investing Activities":-96244000.0,"Net Other Investing Changes":57000.0,"Net Business Purchase And Sale":-54823000.0,"Purchase Of Business":-54823000.0,"Net Intangibles Purchase And Sale":-329000.0,"Purchase Of Intangibles":-329000.0,"Capital Expenditure Reported":-41092000.0,"Operating Cash Flow":39432000.0,"Cash Flow From Continuing Operating Activities":39432000.0,"Change In Working Capital":7274000.0,"Change In Other Working Capital":-401000.0,"Change In Other Current Liabilities":3120000.0,"Change In Other Current Assets":-1232000.0,"Change In Payables And Accrued Expense":3370000.0,"Change In Accrued Expense":3557000.0,"Change In Payable":-187000.0,"Change In Account Payable":-187000.0,"Change In Prepaid Assets":1091000.0,"Change In Inventory":-382000.0,"Change In Receivables":476000.0,"Changes In Account Receivables":476000.0,"Other Non Cash Items":8268000.0,"Stock Based Compensation":2790000.0,"Asset Impairment Charge":127000.0,"Deferred Tax":731000.0,"Deferred Income Tax":731000.0,"Depreciation Amortization Depletion":18136000.0,"Depreciation And Amortization":18136000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":2106000.0},"2025-03-31":{"Free Cash Flow":null,"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,"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 Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":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":-10000.0,"Net Business Purchase And Sale":-10000.0,"Purchase Of Business":-10000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":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 Other Current Assets":102000.0,"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,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"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,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":22500000.0,"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":31000.0,"Net Business Purchase And Sale":-91000.0,"Purchase Of Business":-91000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":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 Other Current Assets":2020000.0,"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,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":0.0,"Net Income From Continuing Operations":null}}}