{"ticker":"KRMN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":132526299.0,"Share Issued":132526299.0,"Net Debt":683992000.0,"Total Debt":866992000.0,"Tangible Book Value":-433978000.0,"Invested Capital":1163481000.0,"Working Capital":265496000.0,"Net Tangible Assets":-433978000.0,"Capital Lease Obligations":109202000.0,"Common Stock Equity":405691000.0,"Total Capitalization":1157871000.0,"Total Equity Gross Minority Interest":405691000.0,"Stockholders Equity":405691000.0,"Gains Losses Not Affecting Retained Earnings":75000.0,"Other Equity Adjustments":75000.0,"Retained Earnings":16823000.0,"Additional Paid In Capital":388660000.0,"Capital Stock":133000.0,"Common Stock":133000.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":1012047000.0,"Total Non Current Liabilities Net Minority Interest":907251000.0,"Other Non Current Liabilities":6928000.0,"Non Current Deferred Liabilities":45748000.0,"Non Current Deferred Taxes Liabilities":45748000.0,"Long Term Debt And Capital Lease Obligation":854575000.0,"Long Term Capital Lease Obligation":102395000.0,"Long Term Debt":752180000.0,"Current Liabilities":104796000.0,"Other Current Liabilities":10195000.0,"Current Deferred Liabilities":25752000.0,"Current Deferred Revenue":25752000.0,"Current Debt And Capital Lease Obligation":12417000.0,"Current Capital Lease Obligation":6807000.0,"Current Debt":5610000.0,"Other Current Borrowings":5610000.0,"Payables And Accrued Expenses":56432000.0,"Current Accrued Expenses":12901000.0,"Payables":43531000.0,"Total Tax Payable":5106000.0,"Income Tax Payable":5106000.0,"Accounts Payable":38425000.0,"Total Assets":1417738000.0,"Total Non Current Assets":1047446000.0,"Other Non Current Assets":8026000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":839669000.0,"Other Intangible Assets":400459000.0,"Goodwill":439210000.0,"Net PPE":199751000.0,"Accumulated Depreciation":-42831000.0,"Gross PPE":242582000.0,"Leases":22096000.0,"Construction In Progress":23959000.0,"Other Properties":92433000.0,"Machinery Furniture Equipment":97483000.0,"Land And Improvements":6611000.0,"Properties":0.0,"Current Assets":370292000.0,"Other Current Assets":12370000.0,"Current Deferred Assets":null,"Inventory":16140000.0,"Other Inventories":null,"Finished Goods":511000.0,"Work In Process":1479000.0,"Raw Materials":14150000.0,"Receivables":267984000.0,"Other Receivables":169370000.0,"Accounts Receivable":98614000.0,"Allowance For Doubtful Accounts Receivable":-1495000.0,"Gross Accounts Receivable":100109000.0,"Cash Cash Equivalents And Short Term Investments":73798000.0,"Cash And Cash Equivalents":73798000.0},"2025-12-31":{"Ordinary Shares Number":132322435.0,"Share Issued":132322435.0,"Net Debt":465189000.0,"Total Debt":587308000.0,"Tangible Book Value":-255710000.0,"Invested Capital":881839000.0,"Working Capital":202736000.0,"Net Tangible Assets":-255710000.0,"Capital Lease Obligations":88160000.0,"Common Stock Equity":382691000.0,"Total Capitalization":878003000.0,"Total Equity Gross Minority Interest":382691000.0,"Stockholders Equity":382691000.0,"Gains Losses Not Affecting Retained Earnings":75000.0,"Other Equity Adjustments":75000.0,"Retained Earnings":9029000.0,"Additional Paid In Capital":373455000.0,"Capital Stock":132000.0,"Common Stock":132000.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":721405000.0,"Total Non Current Liabilities Net Minority Interest":632738000.0,"Other Non Current Liabilities":7650000.0,"Non Current Deferred Liabilities":47832000.0,"Non Current Deferred Taxes Liabilities":47832000.0,"Long Term Debt And Capital Lease Obligation":577256000.0,"Long Term Capital Lease Obligation":81944000.0,"Long Term Debt":495312000.0,"Current Liabilities":88667000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":22814000.0,"Current Deferred Revenue":22814000.0,"Current Debt And Capital Lease Obligation":10052000.0,"Current Capital Lease Obligation":6216000.0,"Current Debt":3836000.0,"Other Current Borrowings":3836000.0,"Payables And Accrued Expenses":55801000.0,"Current Accrued Expenses":18870000.0,"Payables":36931000.0,"Total Tax Payable":5299000.0,"Income Tax Payable":5299000.0,"Accounts Payable":31632000.0,"Total Assets":1104096000.0,"Total Non Current Assets":812693000.0,"Other Non Current Assets":6669000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":638401000.0,"Other Intangible Assets":285888000.0,"Goodwill":352513000.0,"Net PPE":167623000.0,"Accumulated Depreciation":-39384000.0,"Gross PPE":207007000.0,"Leases":18840000.0,"Construction In Progress":18972000.0,"Other Properties":72214000.0,"Machinery Furniture Equipment":90370000.0,"Land And Improvements":6611000.0,"Properties":0.0,"Current Assets":291403000.0,"Other Current Assets":11768000.0,"Current Deferred Assets":0.0,"Inventory":10662000.0,"Other Inventories":null,"Finished Goods":1044000.0,"Work In Process":1974000.0,"Raw Materials":7644000.0,"Receivables":235014000.0,"Other Receivables":156298000.0,"Accounts Receivable":78716000.0,"Allowance For Doubtful Accounts Receivable":-883000.0,"Gross Accounts Receivable":79599000.0,"Cash Cash Equivalents And Short Term Investments":33959000.0,"Cash And Cash Equivalents":33959000.0},"2025-09-30":{"Ordinary Shares Number":132322435.0,"Share Issued":132322435.0,"Net Debt":379295000.0,"Total Debt":483685000.0,"Tangible Book Value":-177847000.0,"Invested Capital":767081000.0,"Working Capital":169431000.0,"Net Tangible Assets":-177847000.0,"Capital Lease Obligations":85725000.0,"Common Stock Equity":369121000.0,"Total Capitalization":764265000.0,"Total Equity Gross Minority Interest":369121000.0,"Stockholders Equity":369121000.0,"Gains Losses Not Affecting Retained Earnings":75000.0,"Other Equity Adjustments":75000.0,"Retained Earnings":1316000.0,"Additional Paid In Capital":367598000.0,"Capital Stock":132000.0,"Common Stock":132000.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":598958000.0,"Total Non Current Liabilities Net Minority Interest":507821000.0,"Other Non Current Liabilities":2424000.0,"Non Current Deferred Liabilities":30501000.0,"Non Current Deferred Taxes Liabilities":30501000.0,"Long Term Debt And Capital Lease Obligation":474896000.0,"Long Term Capital Lease Obligation":79752000.0,"Long Term Debt":395144000.0,"Current Liabilities":91137000.0,"Other Current Liabilities":3899000.0,"Current Deferred Liabilities":18789000.0,"Current Deferred Revenue":18789000.0,"Current Debt And Capital Lease Obligation":8789000.0,"Current Capital Lease Obligation":5973000.0,"Current Debt":2816000.0,"Other Current Borrowings":2816000.0,"Payables And Accrued Expenses":59660000.0,"Current Accrued Expenses":15562000.0,"Payables":44098000.0,"Total Tax Payable":11433000.0,"Income Tax Payable":11433000.0,"Accounts Payable":32665000.0,"Total Assets":968079000.0,"Total Non Current Assets":707511000.0,"Other Non Current Assets":6759000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":546968000.0,"Other Intangible Assets":245128000.0,"Goodwill":301840000.0,"Net PPE":153784000.0,"Accumulated Depreciation":-35983000.0,"Gross PPE":189767000.0,"Leases":17492000.0,"Construction In Progress":15549000.0,"Other Properties":70752000.0,"Machinery Furniture Equipment":79363000.0,"Land And Improvements":6611000.0,"Properties":0.0,"Current Assets":260568000.0,"Other Current Assets":9361000.0,"Current Deferred Assets":0.0,"Inventory":15379000.0,"Other Inventories":1179000.0,"Finished Goods":null,"Work In Process":3100000.0,"Raw Materials":11100000.0,"Receivables":217163000.0,"Other Receivables":146980000.0,"Accounts Receivable":70183000.0,"Allowance For Doubtful Accounts Receivable":-899000.0,"Gross Accounts Receivable":71082000.0,"Cash Cash Equivalents And Short Term Investments":18665000.0,"Cash And Cash Equivalents":18665000.0},"2025-06-30":{"Ordinary Shares Number":132322435.0,"Share Issued":132322435.0,"Net Debt":371225000.0,"Total Debt":485784000.0,"Tangible Book Value":-191507000.0,"Invested Capital":760140000.0,"Working Capital":153893000.0,"Net Tangible Assets":-191507000.0,"Capital Lease Obligations":87121000.0,"Common Stock Equity":361477000.0,"Total Capitalization":757324000.0,"Total Equity Gross Minority Interest":361477000.0,"Stockholders Equity":361477000.0,"Gains Losses Not Affecting Retained Earnings":75000.0,"Other Equity Adjustments":75000.0,"Retained Earnings":-6328000.0,"Additional Paid In Capital":367598000.0,"Capital Stock":132000.0,"Common Stock":132000.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":592452000.0,"Total Non Current Liabilities Net Minority Interest":504293000.0,"Other Non Current Liabilities":2479000.0,"Non Current Deferred Liabilities":24652000.0,"Non Current Deferred Taxes Liabilities":24652000.0,"Long Term Debt And Capital Lease Obligation":477162000.0,"Long Term Capital Lease Obligation":81315000.0,"Long Term Debt":395847000.0,"Current Liabilities":88159000.0,"Other Current Liabilities":3899000.0,"Current Deferred Liabilities":19897000.0,"Current Deferred Revenue":19897000.0,"Current Debt And Capital Lease Obligation":8622000.0,"Current Capital Lease Obligation":5806000.0,"Current Debt":2816000.0,"Other Current Borrowings":2816000.0,"Payables And Accrued Expenses":55741000.0,"Current Accrued Expenses":12581000.0,"Payables":43160000.0,"Total Tax Payable":15104000.0,"Income Tax Payable":15104000.0,"Accounts Payable":28056000.0,"Total Assets":953929000.0,"Total Non Current Assets":711877000.0,"Other Non Current Assets":6780000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":552984000.0,"Other Intangible Assets":251144000.0,"Goodwill":301840000.0,"Net PPE":152113000.0,"Accumulated Depreciation":-32753000.0,"Gross PPE":184866000.0,"Leases":17402000.0,"Construction In Progress":9200000.0,"Other Properties":72841000.0,"Machinery Furniture Equipment":78812000.0,"Land And Improvements":6611000.0,"Properties":0.0,"Current Assets":242052000.0,"Other Current Assets":8382000.0,"Current Deferred Assets":0.0,"Inventory":14740000.0,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":191492000.0,"Other Receivables":133590000.0,"Accounts Receivable":57902000.0,"Allowance For Doubtful Accounts Receivable":-676000.0,"Gross Accounts Receivable":58578000.0,"Cash Cash Equivalents And Short Term Investments":27438000.0,"Cash And Cash Equivalents":27438000.0},"2025-03-31":{"Ordinary Shares Number":132174593.0,"Share Issued":132174593.0,"Net Debt":218880000.0,"Total Debt":419672000.0,"Tangible Book Value":-80803000.0,"Invested Capital":681477000.0,"Working Capital":211275000.0,"Net Tangible Assets":-80803000.0,"Capital Lease Obligations":87113000.0,"Common Stock Equity":348918000.0,"Total Capitalization":674337000.0,"Total Equity Gross Minority Interest":348918000.0,"Stockholders Equity":348918000.0,"Gains Losses Not Affecting Retained Earnings":75000.0,"Other Equity Adjustments":75000.0,"Retained Earnings":-13135000.0,"Additional Paid In Capital":361846000.0,"Capital Stock":132000.0,"Common Stock":132000.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":526475000.0,"Total Non Current Liabilities Net Minority Interest":436210000.0,"Other Non Current Liabilities":2746000.0,"Non Current Deferred Liabilities":26443000.0,"Non Current Deferred Taxes Liabilities":26443000.0,"Long Term Debt And Capital Lease Obligation":407021000.0,"Long Term Capital Lease Obligation":81602000.0,"Long Term Debt":325419000.0,"Current Liabilities":90265000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":26001000.0,"Current Deferred Revenue":26001000.0,"Current Debt And Capital Lease Obligation":12651000.0,"Current Capital Lease Obligation":5511000.0,"Current Debt":7140000.0,"Other Current Borrowings":7140000.0,"Payables And Accrued Expenses":51613000.0,"Current Accrued Expenses":9351000.0,"Payables":42262000.0,"Total Tax Payable":16817000.0,"Income Tax Payable":16817000.0,"Accounts Payable":25445000.0,"Total Assets":875393000.0,"Total Non Current Assets":573853000.0,"Other Non Current Assets":7195000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":429721000.0,"Other Intangible Assets":204575000.0,"Goodwill":225146000.0,"Net PPE":136937000.0,"Accumulated Depreciation":-29734000.0,"Gross PPE":166671000.0,"Leases":17166000.0,"Construction In Progress":9639000.0,"Other Properties":73573000.0,"Machinery Furniture Equipment":66293000.0,"Land And Improvements":null,"Properties":0.0,"Current Assets":301540000.0,"Other Current Assets":7522000.0,"Current Deferred Assets":0.0,"Inventory":10417000.0,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":169922000.0,"Other Receivables":122154000.0,"Accounts Receivable":47768000.0,"Allowance For Doubtful Accounts Receivable":-514000.0,"Gross Accounts Receivable":48282000.0,"Cash Cash Equivalents And Short Term Investments":113679000.0,"Cash And Cash Equivalents":113679000.0},"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 Partnership Capital":195996367.0,"Limited Partnership Capital":204257994.0,"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,"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,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Accounts Receivable":70012925.0,"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":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":0.0,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":12202000.0,"Inventory":null,"Other Inventories":null,"Finished Goods":0.0,"Work In Process":398000.0,"Raw Materials":9485000.0,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"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,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":132531000.0,"Basic Average Shares":132527000.0,"Diluted EPS":0.11,"Basic EPS":0.11,"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,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.097,"Normalized EBITDA":37911000.0,"Net Income From Continuing Operation Net Minority Interest":7794000.0,"Reconciled Depreciation":16633000.0,"Reconciled Cost Of Revenue":84488000.0,"EBITDA":37911000.0,"EBIT":21278000.0,"Net Interest Income":-12646000.0,"Interest Expense":12646000.0,"Normalized Income":7794000.0,"Net Income From Continuing And Discontinued Operation":7794000.0,"Total Expenses":129758000.0,"Total Operating Income As Reported":21452000.0,"Diluted Average Shares":132526000.0,"Basic Average Shares":132526000.0,"Diluted EPS":0.06,"Basic EPS":0.06,"Diluted NI Availto Com Stockholders":7794000.0,"Net Income Common Stockholders":7794000.0,"Net Income":7794000.0,"Net Income Including Noncontrolling Interests":7794000.0,"Net Income Continuous Operations":7794000.0,"Tax Provision":838000.0,"Pretax Income":8632000.0,"Other Income Expense":-174000.0,"Other Non Operating Income Expenses":-174000.0,"Net Non Operating Interest Income Expense":-12646000.0,"Interest Expense Non Operating":12646000.0,"Operating Income":21452000.0,"Operating Expense":42413000.0,"Depreciation Amortization Depletion Income Statement":13776000.0,"Depreciation And Amortization In Income Statement":13776000.0,"Selling General And Administration":28637000.0,"Selling And Marketing Expense":187000.0,"General And Administrative Expense":28450000.0,"Other Gand A":15512000.0,"Salaries And Wages":12938000.0,"Gross Profit":63865000.0,"Cost Of Revenue":87345000.0,"Total Revenue":151210000.0,"Operating Revenue":151210000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":37450000.0,"Net Income From Continuing Operation Net Minority Interest":7713000.0,"Reconciled Depreciation":12591000.0,"Reconciled Cost Of Revenue":77896000.0,"EBITDA":37450000.0,"EBIT":24859000.0,"Net Interest Income":-11299000.0,"Interest Expense":11299000.0,"Normalized Income":7713000.0,"Net Income From Continuing And Discontinued Operation":7713000.0,"Total Expenses":113429000.0,"Total Operating Income As Reported":21063000.0,"Diluted Average Shares":132322000.0,"Basic Average Shares":132322000.0,"Diluted EPS":0.06,"Basic EPS":0.06,"Diluted NI Availto Com Stockholders":7713000.0,"Net Income Common Stockholders":7713000.0,"Net Income":7713000.0,"Net Income Including Noncontrolling Interests":7713000.0,"Net Income Continuous Operations":7713000.0,"Tax Provision":5847000.0,"Pretax Income":13560000.0,"Other Income Expense":3796000.0,"Other Non Operating Income Expenses":3796000.0,"Net Non Operating Interest Income Expense":-11299000.0,"Interest Expense Non Operating":11299000.0,"Operating Income":21063000.0,"Operating Expense":32551000.0,"Depreciation Amortization Depletion Income Statement":9609000.0,"Depreciation And Amortization In Income Statement":9609000.0,"Selling General And Administration":22942000.0,"Selling And Marketing Expense":236000.0,"General And Administrative Expense":22706000.0,"Other Gand A":12009000.0,"Salaries And Wages":10697000.0,"Gross Profit":53614000.0,"Cost Of Revenue":80878000.0,"Total Revenue":134492000.0,"Operating Revenue":134492000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.356,"Normalized EBITDA":32833000.0,"Net Income From Continuing Operation Net Minority Interest":7644000.0,"Reconciled Depreciation":10970000.0,"Reconciled Cost Of Revenue":69009000.0,"EBITDA":32833000.0,"EBIT":21863000.0,"Net Interest Income":-10002000.0,"Interest Expense":10002000.0,"Normalized Income":7644000.0,"Net Income From Continuing And Discontinued Operation":7644000.0,"Total Expenses":99975000.0,"Total Operating Income As Reported":21812000.0,"Diluted Average Shares":132322000.0,"Basic Average Shares":132322000.0,"Diluted EPS":0.06,"Basic EPS":0.06,"Diluted NI Availto Com Stockholders":7644000.0,"Net Income Common Stockholders":7644000.0,"Net Income":7644000.0,"Net Income Including Noncontrolling Interests":7644000.0,"Net Income Continuous Operations":7644000.0,"Tax Provision":4217000.0,"Pretax Income":11861000.0,"Other Income Expense":51000.0,"Other Non Operating Income Expenses":51000.0,"Net Non Operating Interest Income Expense":-10002000.0,"Interest Expense Non Operating":10002000.0,"Operating Income":21812000.0,"Operating Expense":28128000.0,"Depreciation Amortization Depletion Income Statement":8132000.0,"Depreciation And Amortization In Income Statement":8132000.0,"Selling General And Administration":19996000.0,"Selling And Marketing Expense":189000.0,"General And Administrative Expense":19807000.0,"Other Gand A":10821000.0,"Salaries And Wages":8986000.0,"Gross Profit":49940000.0,"Cost Of Revenue":71847000.0,"Total Revenue":121787000.0,"Operating Revenue":121787000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.208,"Normalized EBITDA":30205000.0,"Net Income From Continuing Operation Net Minority Interest":6807000.0,"Reconciled Depreciation":9721000.0,"Reconciled Cost Of Revenue":65842000.0,"EBITDA":30205000.0,"EBIT":20484000.0,"Net Interest Income":-11893000.0,"Interest Expense":11893000.0,"Normalized Income":6807000.0,"Net Income From Continuing And Discontinued Operation":6807000.0,"Total Expenses":94993000.0,"Total Operating Income As Reported":20104000.0,"Diluted Average Shares":132322000.0,"Basic Average Shares":132322000.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":6807000.0,"Net Income Common Stockholders":6807000.0,"Net Income":6807000.0,"Net Income Including Noncontrolling Interests":6807000.0,"Net Income Continuous Operations":6807000.0,"Tax Provision":1784000.0,"Pretax Income":8591000.0,"Other Income Expense":380000.0,"Other Non Operating Income Expenses":380000.0,"Net Non Operating Interest Income Expense":-11893000.0,"Interest Expense Non Operating":11893000.0,"Operating Income":20104000.0,"Operating Expense":26917000.0,"Depreciation Amortization Depletion Income Statement":7487000.0,"Depreciation And Amortization In Income Statement":7487000.0,"Selling General And Administration":19430000.0,"Selling And Marketing Expense":142000.0,"General And Administrative Expense":19288000.0,"Other Gand A":11466000.0,"Salaries And Wages":7822000.0,"Gross Profit":47021000.0,"Cost Of Revenue":68076000.0,"Total Revenue":115097000.0,"Operating Revenue":115097000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":19338000.0,"Net Income From Continuing Operation Net Minority Interest":-4798000.0,"Reconciled Depreciation":9455000.0,"Reconciled Cost Of Revenue":57418000.0,"EBITDA":19338000.0,"EBIT":9883000.0,"Net Interest Income":-11373000.0,"Interest Expense":11373000.0,"Normalized Income":-4798000.0,"Net Income From Continuing And Discontinued Operation":-4798000.0,"Total Expenses":90161000.0,"Total Operating Income As Reported":9963000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-4798000.0,"Net Income Common Stockholders":-4798000.0,"Net Income":-4798000.0,"Net Income Including Noncontrolling Interests":-4798000.0,"Net Income Continuous Operations":-4798000.0,"Tax Provision":3308000.0,"Pretax Income":-1490000.0,"Other Income Expense":-80000.0,"Other Non Operating Income Expenses":-80000.0,"Net Non Operating Interest Income Expense":-11373000.0,"Interest Expense Non Operating":11373000.0,"Operating Income":9963000.0,"Operating Expense":29488000.0,"Depreciation Amortization Depletion Income Statement":6200000.0,"Depreciation And Amortization In Income Statement":6200000.0,"Selling General And Administration":23288000.0,"Selling And Marketing Expense":111000.0,"General And Administrative Expense":23177000.0,"Other Gand A":8489000.0,"Salaries And Wages":14688000.0,"Gross Profit":39451000.0,"Cost Of Revenue":60673000.0,"Total Revenue":100124000.0,"Operating Revenue":100124000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-7166000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-2975000.0,"Issuance Of Debt":265000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-7375000.0,"Interest Paid Supplemental Data":12906000.0,"Income Tax Paid Supplemental Data":3200000.0,"End Cash Position":73798000.0,"Beginning Cash Position":33959000.0,"Changes In Cash":39839000.0,"Financing Cash Flow":257155000.0,"Cash Flow From Continuing Financing Activities":257155000.0,"Net Other Financing Charges":-4870000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":262025000.0,"Net Long Term Debt Issuance":262025000.0,"Long Term Debt Payments":-2975000.0,"Long Term Debt Issuance":265000000.0,"Investing Cash Flow":-217525000.0,"Cash Flow From Continuing Investing Activities":-217525000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":-210150000.0,"Purchase Of Business":-210150000.0,"Net PPE Purchase And Sale":-7375000.0,"Sale Of PPE":null,"Purchase Of PPE":-7375000.0,"Operating Cash Flow":209000.0,"Cash Flow From Continuing Operating Activities":209000.0,"Change In Working Capital":-22756000.0,"Change In Other Working Capital":-99000.0,"Change In Payables And Accrued Expense":-2010000.0,"Change In Payable":-2010000.0,"Change In Account Payable":-2010000.0,"Change In Prepaid Assets":-121000.0,"Change In Inventory":-4319000.0,"Change In Receivables":-16207000.0,"Changes In Account Receivables":-9108000.0,"Other Non Cash Items":621000.0,"Stock Based Compensation":0.0,"Deferred Tax":-2083000.0,"Deferred Income Tax":-2083000.0,"Depreciation Amortization Depletion":16633000.0,"Depreciation And Amortization":16633000.0,"Net Income From Continuing Operations":7794000.0},"2025-12-31":{"Free Cash Flow":4009000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-30351000.0,"Issuance Of Debt":130000000.0,"Issuance Of Capital Stock":1028000.0,"Capital Expenditure":-4696000.0,"Interest Paid Supplemental Data":11045000.0,"Income Tax Paid Supplemental Data":4173000.0,"End Cash Position":33959000.0,"Beginning Cash Position":18665000.0,"Changes In Cash":15294000.0,"Financing Cash Flow":96941000.0,"Cash Flow From Continuing Financing Activities":96941000.0,"Net Other Financing Charges":-3736000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":1028000.0,"Common Stock Payments":null,"Common Stock Issuance":1028000.0,"Net Issuance Payments Of Debt":99649000.0,"Net Long Term Debt Issuance":99649000.0,"Long Term Debt Payments":-30351000.0,"Long Term Debt Issuance":130000000.0,"Investing Cash Flow":-90352000.0,"Cash Flow From Continuing Investing Activities":-90352000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":-85656000.0,"Purchase Of Business":-85656000.0,"Net PPE Purchase And Sale":-4696000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-4696000.0,"Operating Cash Flow":8705000.0,"Cash Flow From Continuing Operating Activities":8705000.0,"Change In Working Capital":-12466000.0,"Change In Other Working Capital":4151000.0,"Change In Payables And Accrued Expense":-1865000.0,"Change In Payable":9786000.0,"Change In Account Payable":9786000.0,"Change In Prepaid Assets":-2317000.0,"Change In Inventory":3895000.0,"Change In Receivables":-16330000.0,"Changes In Account Receivables":-7012000.0,"Other Non Cash Items":-4518000.0,"Stock Based Compensation":0.0,"Deferred Tax":5385000.0,"Deferred Income Tax":5385000.0,"Depreciation Amortization Depletion":12591000.0,"Depreciation And Amortization":12591000.0,"Net Income From Continuing Operations":7713000.0},"2025-09-30":{"Free Cash Flow":-6840000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-1933000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-6971000.0,"Interest Paid Supplemental Data":13675000.0,"Income Tax Paid Supplemental Data":2387000.0,"End Cash Position":18665000.0,"Beginning Cash Position":27438000.0,"Changes In Cash":-8773000.0,"Financing Cash Flow":-1933000.0,"Cash Flow From Continuing Financing Activities":-1933000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-1933000.0,"Net Long Term Debt Issuance":-1933000.0,"Long Term Debt Payments":-1933000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-6971000.0,"Cash Flow From Continuing Investing Activities":-6971000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-6971000.0,"Sale Of PPE":null,"Purchase Of PPE":-6971000.0,"Operating Cash Flow":131000.0,"Cash Flow From Continuing Operating Activities":131000.0,"Change In Working Capital":-24547000.0,"Change In Other Working Capital":-1125000.0,"Change In Payables And Accrued Expense":3848000.0,"Change In Payable":-7803000.0,"Change In Account Payable":-7803000.0,"Change In Prepaid Assets":-959000.0,"Change In Inventory":-640000.0,"Change In Receivables":-25671000.0,"Changes In Account Receivables":-12282000.0,"Other Non Cash Items":215000.0,"Stock Based Compensation":0.0,"Deferred Tax":5849000.0,"Deferred Income Tax":5849000.0,"Depreciation Amortization Depletion":10970000.0,"Depreciation And Amortization":10970000.0,"Net Income From Continuing Operations":7644000.0},"2025-06-30":{"Free Cash Flow":-20998000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-337423000.0,"Issuance Of Debt":405000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-3627000.0,"Interest Paid Supplemental Data":9065000.0,"Income Tax Paid Supplemental Data":6704000.0,"End Cash Position":27438000.0,"Beginning Cash Position":113679000.0,"Changes In Cash":-86241000.0,"Financing Cash Flow":61036000.0,"Cash Flow From Continuing Financing Activities":61036000.0,"Net Other Financing Charges":-6541000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":67577000.0,"Net Long Term Debt Issuance":67577000.0,"Long Term Debt Payments":-337423000.0,"Long Term Debt Issuance":405000000.0,"Investing Cash Flow":-129906000.0,"Cash Flow From Continuing Investing Activities":-129906000.0,"Net Other Investing Changes":0.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":-126279000.0,"Purchase Of Business":-126279000.0,"Net PPE Purchase And Sale":-3627000.0,"Sale Of PPE":null,"Purchase Of PPE":-3627000.0,"Operating Cash Flow":-17371000.0,"Cash Flow From Continuing Operating Activities":-17371000.0,"Change In Working Capital":-34509000.0,"Change In Other Working Capital":-5955000.0,"Change In Payables And Accrued Expense":-10559000.0,"Change In Payable":1092000.0,"Change In Account Payable":1092000.0,"Change In Prepaid Assets":-179000.0,"Change In Inventory":137000.0,"Change In Receivables":-17953000.0,"Changes In Account Receivables":-6516000.0,"Other Non Cash Items":2400000.0,"Stock Based Compensation":0.0,"Deferred Tax":-1790000.0,"Deferred Income Tax":-1790000.0,"Depreciation Amortization Depletion":9721000.0,"Depreciation And Amortization":9721000.0,"Net Income From Continuing Operations":6807000.0},"2025-03-31":{"Free Cash Flow":-18626000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-28507000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":153808000.0,"Capital Expenditure":-5042000.0,"Interest Paid Supplemental Data":11038000.0,"Income Tax Paid Supplemental Data":3656000.0,"End Cash Position":113679000.0,"Beginning Cash Position":11530000.0,"Changes In Cash":102149000.0,"Financing Cash Flow":126775000.0,"Cash Flow From Continuing Financing Activities":126775000.0,"Net Other Financing Charges":1474000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":153808000.0,"Common Stock Payments":null,"Common Stock Issuance":153808000.0,"Net Issuance Payments Of Debt":-28507000.0,"Net Long Term Debt Issuance":-28507000.0,"Long Term Debt Payments":-28507000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-11042000.0,"Cash Flow From Continuing Investing Activities":-11042000.0,"Net Other Investing Changes":-6000000.0,"Net Investment Purchase And Sale":-6000000.0,"Sale Of Investment":null,"Purchase Of Investment":-6000000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-5042000.0,"Sale Of PPE":null,"Purchase Of PPE":-5042000.0,"Operating Cash Flow":-13584000.0,"Cash Flow From Continuing Operating Activities":-13584000.0,"Change In Working Capital":-21763000.0,"Change In Other Working Capital":-4119000.0,"Change In Payables And Accrued Expense":-19957000.0,"Change In Payable":-19957000.0,"Change In Account Payable":-19957000.0,"Change In Prepaid Assets":10327000.0,"Change In Inventory":-534000.0,"Change In Receivables":-7480000.0,"Changes In Account Receivables":7452000.0,"Other Non Cash Items":1040000.0,"Stock Based Compensation":1410000.0,"Deferred Tax":1072000.0,"Deferred Income Tax":1072000.0,"Depreciation Amortization Depletion":9455000.0,"Depreciation And Amortization":9455000.0,"Net Income From Continuing Operations":-4798000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":-40561.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":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,"Cash Dividends Paid":-40561.0,"Common Stock Dividend Paid":-40561.0,"Net Common Stock Issuance":null,"Common Stock Payments":-40561.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":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 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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}