{"ticker":"HZO","downloaded_at":"2026-08-28","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":22027425.0,"Share Issued":22027425.0,"Net Debt":796238000.0,"Total Debt":1109810000.0,"Tangible Book Value":393363000.0,"Invested Capital":1923507000.0,"Working Capital":205817000.0,"Net Tangible Assets":393363000.0,"Capital Lease Obligations":138793000.0,"Common Stock Equity":952490000.0,"Total Capitalization":1287662000.0,"Total Equity Gross Minority Interest":963908000.0,"Minority Interest":11418000.0,"Stockholders Equity":952490000.0,"Gains Losses Not Affecting Retained Earnings":5251000.0,"Other Equity Adjustments":5251000.0,"Treasury Stock":178277000.0,"Retained Earnings":751221000.0,"Additional Paid In Capital":374264000.0,"Capital Stock":31000.0,"Common Stock":31000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1394429000.0,"Total Non Current Liabilities Net Minority Interest":513470000.0,"Other Non Current Liabilities":4417000.0,"Non Current Deferred Liabilities":46581000.0,"Non Current Deferred Taxes Liabilities":46581000.0,"Long Term Debt And Capital Lease Obligation":462472000.0,"Long Term Capital Lease Obligation":127300000.0,"Long Term Debt":335172000.0,"Current Liabilities":880959000.0,"Current Deferred Liabilities":61389000.0,"Current Deferred Revenue":61389000.0,"Current Debt And Capital Lease Obligation":647338000.0,"Current Capital Lease Obligation":11493000.0,"Current Debt":635845000.0,"Other Current Borrowings":635845000.0,"Payables And Accrued Expenses":172232000.0,"Current Accrued Expenses":128375000.0,"Payables":43857000.0,"Total Tax Payable":null,"Accounts Payable":43857000.0,"Total Assets":2358337000.0,"Total Non Current Assets":1271561000.0,"Other Non Current Assets":34928000.0,"Goodwill And Other Intangible Assets":559127000.0,"Other Intangible Assets":34010000.0,"Goodwill":525117000.0,"Net PPE":677506000.0,"Accumulated Depreciation":-225217000.0,"Gross PPE":902723000.0,"Other Properties":902723000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1086776000.0,"Other Current Assets":28244000.0,"Inventory":788642000.0,"Other Inventories":null,"Finished Goods":678683000.0,"Work In Process":76245000.0,"Raw Materials":33714000.0,"Receivables":95111000.0,"Other Receivables":null,"Accounts Receivable":95111000.0,"Cash Cash Equivalents And Short Term Investments":174779000.0,"Cash And Cash Equivalents":174779000.0},"2026-03-31":{"Treasury Shares Number":8675055.0,"Ordinary Shares Number":22027425.0,"Share Issued":30702480.0,"Net Debt":875064000.0,"Total Debt":1205464000.0,"Tangible Book Value":371866000.0,"Invested Capital":1996412000.0,"Working Capital":177656000.0,"Net Tangible Assets":371866000.0,"Capital Lease Obligations":141268000.0,"Common Stock Equity":932216000.0,"Total Capitalization":1270946000.0,"Total Equity Gross Minority Interest":943423000.0,"Minority Interest":11207000.0,"Stockholders Equity":932216000.0,"Gains Losses Not Affecting Retained Earnings":6018000.0,"Other Equity Adjustments":6018000.0,"Treasury Stock":178277000.0,"Retained Earnings":735860000.0,"Additional Paid In Capital":368584000.0,"Capital Stock":31000.0,"Common Stock":31000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1498138000.0,"Total Non Current Liabilities Net Minority Interest":514701000.0,"Other Non Current Liabilities":4780000.0,"Non Current Deferred Liabilities":41211000.0,"Non Current Deferred Taxes Liabilities":41211000.0,"Long Term Debt And Capital Lease Obligation":468710000.0,"Long Term Capital Lease Obligation":129980000.0,"Long Term Debt":338730000.0,"Current Liabilities":983437000.0,"Current Deferred Liabilities":61742000.0,"Current Deferred Revenue":61742000.0,"Current Debt And Capital Lease Obligation":736754000.0,"Current Capital Lease Obligation":11288000.0,"Current Debt":725466000.0,"Other Current Borrowings":725466000.0,"Payables And Accrued Expenses":184941000.0,"Current Accrued Expenses":122430000.0,"Payables":62511000.0,"Total Tax Payable":null,"Accounts Payable":62511000.0,"Total Assets":2441561000.0,"Total Non Current Assets":1280468000.0,"Other Non Current Assets":34247000.0,"Goodwill And Other Intangible Assets":560350000.0,"Other Intangible Assets":34700000.0,"Goodwill":525650000.0,"Net PPE":685871000.0,"Accumulated Depreciation":-215018000.0,"Gross PPE":900889000.0,"Other Properties":900889000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1161093000.0,"Other Current Assets":25454000.0,"Inventory":845371000.0,"Other Inventories":null,"Finished Goods":704418000.0,"Work In Process":104758000.0,"Raw Materials":36195000.0,"Receivables":101136000.0,"Other Receivables":null,"Accounts Receivable":101136000.0,"Cash Cash Equivalents And Short Term Investments":189132000.0,"Cash And Cash Equivalents":189132000.0},"2025-12-31":{"Treasury Shares Number":8675055.0,"Ordinary Shares Number":22026600.0,"Share Issued":30701655.0,"Net Debt":921199000.0,"Total Debt":1224380000.0,"Tangible Book Value":370902000.0,"Invested Capital":2018617000.0,"Working Capital":183157000.0,"Net Tangible Assets":370902000.0,"Capital Lease Obligations":138578000.0,"Common Stock Equity":932815000.0,"Total Capitalization":1280305000.0,"Total Equity Gross Minority Interest":944320000.0,"Minority Interest":11505000.0,"Stockholders Equity":932815000.0,"Gains Losses Not Affecting Retained Earnings":8171000.0,"Other Equity Adjustments":8171000.0,"Treasury Stock":178277000.0,"Retained Earnings":738458000.0,"Additional Paid In Capital":364432000.0,"Capital Stock":31000.0,"Common Stock":31000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1483999000.0,"Total Non Current Liabilities Net Minority Interest":522658000.0,"Other Non Current Liabilities":4758000.0,"Non Current Deferred Liabilities":42592000.0,"Non Current Deferred Taxes Liabilities":42592000.0,"Long Term Debt And Capital Lease Obligation":475308000.0,"Long Term Capital Lease Obligation":127818000.0,"Long Term Debt":347490000.0,"Current Liabilities":961341000.0,"Current Deferred Liabilities":52643000.0,"Current Deferred Revenue":52643000.0,"Current Debt And Capital Lease Obligation":749072000.0,"Current Capital Lease Obligation":10760000.0,"Current Debt":738312000.0,"Other Current Borrowings":738312000.0,"Payables And Accrued Expenses":159626000.0,"Current Accrued Expenses":107049000.0,"Payables":52577000.0,"Total Tax Payable":null,"Accounts Payable":52577000.0,"Total Assets":2428319000.0,"Total Non Current Assets":1283821000.0,"Other Non Current Assets":35886000.0,"Goodwill And Other Intangible Assets":561913000.0,"Other Intangible Assets":34945000.0,"Goodwill":526968000.0,"Net PPE":686022000.0,"Accumulated Depreciation":-204905000.0,"Gross PPE":890927000.0,"Other Properties":890927000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1144498000.0,"Other Current Assets":26123000.0,"Inventory":867896000.0,"Other Inventories":null,"Finished Goods":759008000.0,"Work In Process":78219000.0,"Raw Materials":30669000.0,"Receivables":85876000.0,"Other Receivables":null,"Accounts Receivable":85876000.0,"Cash Cash Equivalents And Short Term Investments":164603000.0,"Cash And Cash Equivalents":164603000.0},"2025-09-30":{"Treasury Shares Number":8675055.0,"Ordinary Shares Number":21868739.0,"Share Issued":30543794.0,"Net Debt":937156000.0,"Total Debt":1245965000.0,"Tangible Book Value":374843000.0,"Invested Capital":2044697000.0,"Working Capital":195999000.0,"Net Tangible Assets":374843000.0,"Capital Lease Obligations":138458000.0,"Common Stock Equity":937190000.0,"Total Capitalization":1293425000.0,"Total Equity Gross Minority Interest":948753000.0,"Minority Interest":11563000.0,"Stockholders Equity":937190000.0,"Gains Losses Not Affecting Retained Earnings":8234000.0,"Other Equity Adjustments":8234000.0,"Treasury Stock":178277000.0,"Retained Earnings":746384000.0,"Additional Paid In Capital":360818000.0,"Capital Stock":31000.0,"Common Stock":31000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1521685000.0,"Total Non Current Liabilities Net Minority Interest":536805000.0,"Other Non Current Liabilities":5154000.0,"Non Current Deferred Liabilities":47447000.0,"Non Current Deferred Taxes Liabilities":47447000.0,"Long Term Debt And Capital Lease Obligation":484204000.0,"Long Term Capital Lease Obligation":127969000.0,"Long Term Debt":356235000.0,"Current Liabilities":984880000.0,"Current Deferred Liabilities":45699000.0,"Current Deferred Revenue":45699000.0,"Current Debt And Capital Lease Obligation":761761000.0,"Current Capital Lease Obligation":10489000.0,"Current Debt":751272000.0,"Other Current Borrowings":751272000.0,"Payables And Accrued Expenses":177420000.0,"Current Accrued Expenses":113554000.0,"Payables":63866000.0,"Total Tax Payable":7488000.0,"Accounts Payable":56378000.0,"Total Assets":2470438000.0,"Total Non Current Assets":1289559000.0,"Other Non Current Assets":36751000.0,"Goodwill And Other Intangible Assets":562347000.0,"Other Intangible Assets":35416000.0,"Goodwill":526931000.0,"Net PPE":690461000.0,"Accumulated Depreciation":-196574000.0,"Gross PPE":887035000.0,"Other Properties":137915000.0,"Machinery Furniture Equipment":160600000.0,"Buildings And Improvements":462755000.0,"Land And Improvements":125765000.0,"Properties":0.0,"Current Assets":1180879000.0,"Other Current Assets":34912000.0,"Inventory":867328000.0,"Other Inventories":null,"Finished Goods":786920000.0,"Work In Process":50241000.0,"Raw Materials":30167000.0,"Receivables":108288000.0,"Other Receivables":26415000.0,"Accounts Receivable":81873000.0,"Cash Cash Equivalents And Short Term Investments":170351000.0,"Cash And Cash Equivalents":170351000.0},"2025-06-30":{"Treasury Shares Number":8675055.0,"Ordinary Shares Number":21455444.0,"Share Issued":30130499.0,"Net Debt":984861000.0,"Total Debt":1273783000.0,"Tangible Book Value":376725000.0,"Invested Capital":2076408000.0,"Working Capital":206729000.0,"Net Tangible Assets":376725000.0,"Capital Lease Obligations":137905000.0,"Common Stock Equity":940530000.0,"Total Capitalization":1305600000.0,"Total Equity Gross Minority Interest":951323000.0,"Minority Interest":10793000.0,"Stockholders Equity":940530000.0,"Gains Losses Not Affecting Retained Earnings":9322000.0,"Other Equity Adjustments":9322000.0,"Treasury Stock":178277000.0,"Retained Earnings":747239000.0,"Additional Paid In Capital":362216000.0,"Capital Stock":30000.0,"Common Stock":30000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1536414000.0,"Total Non Current Liabilities Net Minority Interest":545265000.0,"Other Non Current Liabilities":6796000.0,"Non Current Deferred Liabilities":45539000.0,"Non Current Deferred Taxes Liabilities":45539000.0,"Long Term Debt And Capital Lease Obligation":492930000.0,"Long Term Capital Lease Obligation":127860000.0,"Long Term Debt":365070000.0,"Current Liabilities":991149000.0,"Current Deferred Liabilities":48900000.0,"Current Deferred Revenue":48900000.0,"Current Debt And Capital Lease Obligation":780853000.0,"Current Capital Lease Obligation":10045000.0,"Current Debt":770808000.0,"Other Current Borrowings":770808000.0,"Payables And Accrued Expenses":161396000.0,"Current Accrued Expenses":116892000.0,"Payables":44504000.0,"Total Tax Payable":null,"Accounts Payable":44504000.0,"Total Assets":2487737000.0,"Total Non Current Assets":1289859000.0,"Other Non Current Assets":35999000.0,"Goodwill And Other Intangible Assets":563805000.0,"Other Intangible Assets":36661000.0,"Goodwill":527144000.0,"Net PPE":690055000.0,"Accumulated Depreciation":-189823000.0,"Gross PPE":879878000.0,"Other Properties":879878000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1197878000.0,"Other Current Assets":33793000.0,"Inventory":906219000.0,"Other Inventories":53441000.0,"Finished Goods":805226000.0,"Work In Process":18090000.0,"Raw Materials":29462000.0,"Receivables":106849000.0,"Other Receivables":null,"Accounts Receivable":106849000.0,"Cash Cash Equivalents And Short Term Investments":151017000.0,"Cash And Cash Equivalents":151017000.0},"2025-03-31":{"Treasury Shares Number":7891123.0,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":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,"Inventory":null,"Other Inventories":57024000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":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":{"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":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,"Inventory":null,"Other Inventories":73722000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":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":0.0,"Tax Rate For Calcs":0.317,"Normalized EBITDA":49813000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":15361000.0,"Reconciled Depreciation":12594000.0,"Reconciled Cost Of Revenue":393180000.0,"EBITDA":49813000.0,"EBIT":37219000.0,"Net Interest Income":-14310000.0,"Interest Expense":14310000.0,"Normalized Income":15361000.0,"Net Income From Continuing And Discontinued Operation":15361000.0,"Total Expenses":574039000.0,"Total Operating Income As Reported":37219000.0,"Diluted Average Shares":23157811.0,"Basic Average Shares":22068431.0,"Diluted EPS":0.66,"Basic EPS":0.7,"Diluted NI Availto Com Stockholders":15361000.0,"Net Income Common Stockholders":15361000.0,"Net Income":15361000.0,"Minority Interests":-286000.0,"Net Income Including Noncontrolling Interests":15647000.0,"Net Income Continuous Operations":15647000.0,"Tax Provision":7262000.0,"Pretax Income":22909000.0,"Other Income Expense":null,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-14310000.0,"Interest Expense Non Operating":14310000.0,"Operating Income":37219000.0,"Operating Expense":180859000.0,"Selling General And Administration":180859000.0,"Gross Profit":218078000.0,"Cost Of Revenue":393180000.0,"Total Revenue":611258000.0,"Operating Revenue":611258000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.289,"Normalized EBITDA":23550000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2598000.0,"Reconciled Depreciation":12712000.0,"Reconciled Cost Of Revenue":346126000.0,"EBITDA":23550000.0,"EBIT":10838000.0,"Net Interest Income":-14659000.0,"Interest Expense":14659000.0,"Normalized Income":-2598000.0,"Net Income From Continuing And Discontinued Operation":-2598000.0,"Total Expenses":516574000.0,"Total Operating Income As Reported":10838000.0,"Diluted Average Shares":22027425.0,"Basic Average Shares":22027425.0,"Diluted EPS":-0.12,"Basic EPS":-0.12,"Diluted NI Availto Com Stockholders":-2598000.0,"Net Income Common Stockholders":-2598000.0,"Net Income":-2598000.0,"Minority Interests":117000.0,"Net Income Including Noncontrolling Interests":-2715000.0,"Net Income Continuous Operations":-2715000.0,"Tax Provision":-1106000.0,"Pretax Income":-3821000.0,"Other Income Expense":null,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-14659000.0,"Interest Expense Non Operating":14659000.0,"Operating Income":10838000.0,"Operating Expense":170448000.0,"Selling General And Administration":170448000.0,"Gross Profit":181286000.0,"Cost Of Revenue":346126000.0,"Total Revenue":527412000.0,"Operating Revenue":527412000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.26,"Normalized EBITDA":17502000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-7926000.0,"Reconciled Depreciation":12582000.0,"Reconciled Cost Of Revenue":344708000.0,"EBITDA":17502000.0,"EBIT":4920000.0,"Net Interest Income":-15856000.0,"Interest Expense":15856000.0,"Normalized Income":-7926000.0,"Net Income From Continuing And Discontinued Operation":-7926000.0,"Total Expenses":500258000.0,"Total Operating Income As Reported":4920000.0,"Diluted Average Shares":21942854.0,"Basic Average Shares":21942854.0,"Diluted EPS":-0.36,"Basic EPS":-0.36,"Diluted NI Availto Com Stockholders":-7926000.0,"Net Income Common Stockholders":-7926000.0,"Net Income":-7926000.0,"Minority Interests":169000.0,"Net Income Including Noncontrolling Interests":-8095000.0,"Net Income Continuous Operations":-8095000.0,"Tax Provision":-2841000.0,"Pretax Income":-10936000.0,"Other Income Expense":null,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-15856000.0,"Interest Expense Non Operating":15856000.0,"Operating Income":4920000.0,"Operating Expense":155550000.0,"Selling General And Administration":155550000.0,"Gross Profit":160470000.0,"Cost Of Revenue":344708000.0,"Total Revenue":505178000.0,"Operating Revenue":505178000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":26779000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-851000.0,"Reconciled Depreciation":12935000.0,"Reconciled Cost Of Revenue":360711000.0,"EBITDA":26779000.0,"EBIT":13844000.0,"Net Interest Income":-17298000.0,"Interest Expense":17298000.0,"Normalized Income":-851000.0,"Net Income From Continuing And Discontinued Operation":-851000.0,"Total Expenses":538309000.0,"Total Operating Income As Reported":13844000.0,"Diluted Average Shares":21467898.0,"Basic Average Shares":21467898.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-851000.0,"Net Income Common Stockholders":-851000.0,"Net Income":-851000.0,"Minority Interests":-769000.0,"Net Income Including Noncontrolling Interests":-82000.0,"Net Income Continuous Operations":-82000.0,"Tax Provision":-3372000.0,"Pretax Income":-3454000.0,"Other Income Expense":0.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-17298000.0,"Interest Expense Non Operating":17298000.0,"Operating Income":13844000.0,"Operating Expense":177598000.0,"Selling General And Administration":177598000.0,"Gross Profit":191442000.0,"Cost Of Revenue":360711000.0,"Total Revenue":552153000.0,"Operating Revenue":552153000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-7665105.0,"Tax Rate For Calcs":0.111259,"Normalized EBITDA":40051000.0,"Total Unusual Items":-69055000.0,"Total Unusual Items Excluding Goodwill":-69055000.0,"Net Income From Continuing Operation Net Minority Interest":-52146000.0,"Reconciled Depreciation":12536000.0,"Reconciled Cost Of Revenue":457538000.0,"EBITDA":-29004000.0,"EBIT":-41540000.0,"Net Interest Income":-16936000.0,"Interest Expense":16936000.0,"Normalized Income":9243895.0,"Net Income From Continuing And Discontinued Operation":-52146000.0,"Total Expenses":629644000.0,"Total Operating Income As Reported":-41540000.0,"Diluted Average Shares":21515092.0,"Basic Average Shares":21515092.0,"Diluted EPS":-2.42,"Basic EPS":-2.42,"Diluted NI Availto Com Stockholders":-52146000.0,"Net Income Common Stockholders":-52146000.0,"Net Income":-52146000.0,"Minority Interests":-176000.0,"Net Income Including Noncontrolling Interests":-51970000.0,"Net Income Continuous Operations":-51970000.0,"Tax Provision":-6506000.0,"Pretax Income":-58476000.0,"Other Income Expense":-69055000.0,"Special Income Charges":-69055000.0,"Impairment Of Capital Assets":69055000.0,"Net Non Operating Interest Income Expense":-16936000.0,"Interest Expense Non Operating":16936000.0,"Operating Income":27515000.0,"Operating Expense":172106000.0,"Selling General And Administration":172106000.0,"Gross Profit":199621000.0,"Cost Of Revenue":457538000.0,"Total Revenue":657159000.0,"Operating Revenue":657159000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":77182000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-10999000.0,"Issuance Of Debt":null,"Capital Expenditure":-8023000.0,"Interest Paid Supplemental Data":14550000.0,"Income Tax Paid Supplemental Data":480000.0,"End Cash Position":174779000.0,"Beginning Cash Position":189132000.0,"Effect Of Exchange Rate Changes":-225000.0,"Changes In Cash":-14128000.0,"Financing Cash Flow":-92305000.0,"Cash Flow From Continuing Financing Activities":-92305000.0,"Net Other Financing Charges":-2743000.0,"Proceeds From Stock Option Exercised":1238000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-90800000.0,"Net Short Term Debt Issuance":-79801000.0,"Net Long Term Debt Issuance":-10999000.0,"Long Term Debt Payments":-10999000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-7028000.0,"Cash Flow From Continuing Investing Activities":-7028000.0,"Net Other Investing Changes":923000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Sale Of Intangibles":0.0,"Net PPE Purchase And Sale":-7951000.0,"Sale Of PPE":72000.0,"Purchase Of PPE":-8023000.0,"Operating Cash Flow":85205000.0,"Cash Flow From Continuing Operating Activities":85205000.0,"Change In Working Capital":47652000.0,"Change In Other Working Capital":-353000.0,"Change In Payables And Accrued Expense":-11160000.0,"Change In Accrued Expense":7452000.0,"Change In Payable":-18612000.0,"Change In Account Payable":-18612000.0,"Change In Prepaid Assets":-3489000.0,"Change In Inventory":56729000.0,"Change In Receivables":5925000.0,"Changes In Account Receivables":5925000.0,"Other Non Cash Items":-895000.0,"Stock Based Compensation":4442000.0,"Asset Impairment Charge":null,"Deferred Tax":5370000.0,"Deferred Income Tax":5370000.0,"Depreciation Amortization Depletion":12594000.0,"Depreciation And Amortization":12594000.0,"Operating Gains Losses":395000.0,"Gain Loss On Sale Of PPE":395000.0,"Net Income From Continuing Operations":15647000.0},"2026-03-31":{"Free Cash Flow":44501000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-8907000.0,"Issuance Of Debt":null,"Capital Expenditure":-10972000.0,"Interest Paid Supplemental Data":16071000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":189132000.0,"Beginning Cash Position":164603000.0,"Effect Of Exchange Rate Changes":-337000.0,"Changes In Cash":24866000.0,"Financing Cash Flow":-21753000.0,"Cash Flow From Continuing Financing Activities":-21753000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-21753000.0,"Net Short Term Debt Issuance":-12846000.0,"Net Long Term Debt Issuance":-8907000.0,"Long Term Debt Payments":-8907000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-8854000.0,"Cash Flow From Continuing Investing Activities":-8854000.0,"Net Other Investing Changes":1218000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Sale Of Intangibles":0.0,"Net PPE Purchase And Sale":-10072000.0,"Sale Of PPE":900000.0,"Purchase Of PPE":-10972000.0,"Operating Cash Flow":55473000.0,"Cash Flow From Continuing Operating Activities":55473000.0,"Change In Working Capital":45256000.0,"Change In Other Working Capital":9099000.0,"Change In Payables And Accrued Expense":26769000.0,"Change In Accrued Expense":16779000.0,"Change In Payable":9990000.0,"Change In Account Payable":9990000.0,"Change In Prepaid Assets":2311000.0,"Change In Inventory":22525000.0,"Change In Receivables":-15448000.0,"Changes In Account Receivables":-15448000.0,"Other Non Cash Items":-1983000.0,"Stock Based Compensation":4152000.0,"Asset Impairment Charge":null,"Deferred Tax":-1381000.0,"Deferred Income Tax":-1381000.0,"Depreciation Amortization Depletion":12712000.0,"Depreciation And Amortization":12712000.0,"Operating Gains Losses":-568000.0,"Gain Loss On Sale Of PPE":-568000.0,"Net Income From Continuing Operations":-2715000.0},"2025-12-31":{"Free Cash Flow":8336000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-8927000.0,"Issuance Of Debt":null,"Capital Expenditure":-8540000.0,"Interest Paid Supplemental Data":17120000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":164603000.0,"Beginning Cash Position":170351000.0,"Effect Of Exchange Rate Changes":-20000.0,"Changes In Cash":-5728000.0,"Financing Cash Flow":-25167000.0,"Cash Flow From Continuing Financing Activities":-25167000.0,"Net Other Financing Charges":-4614000.0,"Proceeds From Stock Option Exercised":1334000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-21887000.0,"Net Short Term Debt Issuance":-12960000.0,"Net Long Term Debt Issuance":-8927000.0,"Long Term Debt Payments":-8927000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":2563000.0,"Cash Flow From Continuing Investing Activities":2563000.0,"Net Other Investing Changes":87000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Sale Of Intangibles":0.0,"Net PPE Purchase And Sale":2476000.0,"Sale Of PPE":11016000.0,"Purchase Of PPE":-8540000.0,"Operating Cash Flow":16876000.0,"Cash Flow From Continuing Operating Activities":16876000.0,"Change In Working Capital":17482000.0,"Change In Other Working Capital":6944000.0,"Change In Payables And Accrued Expense":-14067000.0,"Change In Accrued Expense":-10100000.0,"Change In Payable":-3967000.0,"Change In Account Payable":-3967000.0,"Change In Prepaid Assets":2317000.0,"Change In Inventory":-568000.0,"Change In Receivables":22856000.0,"Changes In Account Receivables":22856000.0,"Other Non Cash Items":423000.0,"Stock Based Compensation":2645000.0,"Asset Impairment Charge":null,"Deferred Tax":-4855000.0,"Deferred Income Tax":-4855000.0,"Depreciation Amortization Depletion":12582000.0,"Depreciation And Amortization":12582000.0,"Operating Gains Losses":-3306000.0,"Gain Loss On Sale Of PPE":-3306000.0,"Net Income From Continuing Operations":-8095000.0},"2025-09-30":{"Free Cash Flow":48002000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-8898000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-13450000.0,"Interest Paid Supplemental Data":19270000.0,"Income Tax Paid Supplemental Data":7186000.0,"End Cash Position":170351000.0,"Beginning Cash Position":151017000.0,"Effect Of Exchange Rate Changes":323000.0,"Changes In Cash":19011000.0,"Financing Cash Flow":-28882000.0,"Cash Flow From Continuing Financing Activities":-28882000.0,"Net Other Financing Charges":-448000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-28434000.0,"Net Short Term Debt Issuance":-19536000.0,"Net Long Term Debt Issuance":-8898000.0,"Long Term Debt Payments":-8898000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-13559000.0,"Cash Flow From Continuing Investing Activities":-13559000.0,"Net Other Investing Changes":264000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Sale Of Intangibles":0.0,"Net PPE Purchase And Sale":-13330000.0,"Sale Of PPE":120000.0,"Purchase Of PPE":-13450000.0,"Operating Cash Flow":61452000.0,"Cash Flow From Continuing Operating Activities":61452000.0,"Change In Working Capital":46025000.0,"Change In Other Working Capital":-3201000.0,"Change In Payables And Accrued Expense":13322000.0,"Change In Accrued Expense":1437000.0,"Change In Payable":11885000.0,"Change In Account Payable":11885000.0,"Change In Prepaid Assets":-1339000.0,"Change In Inventory":38936000.0,"Change In Receivables":-1693000.0,"Changes In Account Receivables":-1693000.0,"Other Non Cash Items":-2788000.0,"Stock Based Compensation":2915000.0,"Asset Impairment Charge":0.0,"Deferred Tax":1908000.0,"Deferred Income Tax":1908000.0,"Depreciation Amortization Depletion":12935000.0,"Depreciation And Amortization":12935000.0,"Operating Gains Losses":539000.0,"Gain Loss On Sale Of PPE":539000.0,"Net Income From Continuing Operations":-82000.0},"2025-06-30":{"Free Cash Flow":68498000.0,"Repurchase Of Capital Stock":-15049000.0,"Repayment Of Debt":-8247000.0,"Issuance Of Debt":null,"Capital Expenditure":-16439000.0,"Interest Paid Supplemental Data":18968000.0,"Income Tax Paid Supplemental Data":-1478000.0,"End Cash Position":151017000.0,"Beginning Cash Position":203507000.0,"Effect Of Exchange Rate Changes":1423000.0,"Changes In Cash":-53913000.0,"Financing Cash Flow":-122528000.0,"Cash Flow From Continuing Financing Activities":-122528000.0,"Net Other Financing Charges":-50400000.0,"Proceeds From Stock Option Exercised":1114000.0,"Net Common Stock Issuance":-15049000.0,"Common Stock Payments":-15049000.0,"Net Issuance Payments Of Debt":-58193000.0,"Net Short Term Debt Issuance":-86486000.0,"Net Long Term Debt Issuance":28293000.0,"Long Term Debt Payments":-8247000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-16322000.0,"Cash Flow From Continuing Investing Activities":-16322000.0,"Net Other Investing Changes":-2051000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Sale Of Intangibles":0.0,"Net PPE Purchase And Sale":-14271000.0,"Sale Of PPE":2168000.0,"Purchase Of PPE":-16439000.0,"Operating Cash Flow":84937000.0,"Cash Flow From Continuing Operating Activities":84937000.0,"Change In Working Capital":60811000.0,"Change In Other Working Capital":-8036000.0,"Change In Payables And Accrued Expense":-4229000.0,"Change In Accrued Expense":-3883000.0,"Change In Payable":-346000.0,"Change In Account Payable":-346000.0,"Change In Prepaid Assets":-7132000.0,"Change In Inventory":67629000.0,"Change In Receivables":12579000.0,"Changes In Account Receivables":12579000.0,"Other Non Cash Items":-714000.0,"Stock Based Compensation":5644000.0,"Asset Impairment Charge":null,"Deferred Tax":-9833000.0,"Deferred Income Tax":-9833000.0,"Depreciation Amortization Depletion":12536000.0,"Depreciation And Amortization":12536000.0,"Operating Gains Losses":-592000.0,"Gain Loss On Sale Of PPE":-592000.0,"Net Income From Continuing Operations":-51970000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":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,"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":null,"Common Stock Payments":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":null,"Net Business Purchase And Sale":-10482000.0,"Purchase Of Business":-10482000.0,"Net Intangibles Purchase And Sale":null,"Sale Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":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,"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 Sale Of PPE":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":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,"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":null,"Common Stock Payments":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":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Sale Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":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,"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 Sale Of PPE":null,"Net Income From Continuing Operations":null}}}