{"ticker":"LOAR","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":93684471.0,"Share Issued":93684471.0,"Net Debt":826893000.0,"Total Debt":964847000.0,"Tangible Book Value":-620237000.0,"Invested Capital":2148720000.0,"Working Capital":298692000.0,"Net Tangible Assets":-620237000.0,"Capital Lease Obligations":15521000.0,"Common Stock Equity":1199394000.0,"Total Capitalization":2141992000.0,"Total Equity Gross Minority Interest":1199394000.0,"Stockholders Equity":1199394000.0,"Gains Losses Not Affecting Retained Earnings":-17023000.0,"Other Equity Adjustments":-17023000.0,"Retained Earnings":79471000.0,"Additional Paid In Capital":1136009000.0,"Capital Stock":937000.0,"Common Stock":937000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1126654000.0,"Total Non Current Liabilities Net Minority Interest":1050202000.0,"Other Non Current Liabilities":19888000.0,"Non Current Deferred Liabilities":73771000.0,"Non Current Deferred Taxes Liabilities":73771000.0,"Long Term Debt And Capital Lease Obligation":956543000.0,"Long Term Capital Lease Obligation":13945000.0,"Long Term Debt":942598000.0,"Current Liabilities":76452000.0,"Other Current Liabilities":10283000.0,"Current Deferred Liabilities":8261000.0,"Current Deferred Revenue":8261000.0,"Current Debt And Capital Lease Obligation":8304000.0,"Current Capital Lease Obligation":1576000.0,"Current Debt":6728000.0,"Other Current Borrowings":6728000.0,"Pensionand Other Post Retirement Benefit Plans Current":15919000.0,"Payables And Accrued Expenses":33685000.0,"Current Accrued Expenses":1975000.0,"Payables":31710000.0,"Total Tax Payable":2268000.0,"Income Tax Payable":2268000.0,"Accounts Payable":29442000.0,"Total Assets":2326048000.0,"Total Non Current Assets":1950904000.0,"Other Non Current Assets":29206000.0,"Goodwill And Other Intangible Assets":1819631000.0,"Other Intangible Assets":739129000.0,"Goodwill":1080502000.0,"Net PPE":102067000.0,"Accumulated Depreciation":-78239000.0,"Gross PPE":180306000.0,"Other Properties":14029000.0,"Machinery Furniture Equipment":107461000.0,"Buildings And Improvements":42504000.0,"Land And Improvements":16312000.0,"Properties":0.0,"Current Assets":375144000.0,"Other Current Assets":12768000.0,"Inventory":127605000.0,"Finished Goods":32031000.0,"Work In Process":46159000.0,"Raw Materials":49415000.0,"Receivables":112338000.0,"Taxes Receivable":5349000.0,"Accounts Receivable":106989000.0,"Cash Cash Equivalents And Short Term Investments":122433000.0,"Cash And Cash Equivalents":122433000.0},"2026-03-31":{"Ordinary Shares Number":93624471.0,"Share Issued":93624471.0,"Net Debt":855184000.0,"Total Debt":960283000.0,"Tangible Book Value":-658838000.0,"Invested Capital":2129974000.0,"Working Capital":261607000.0,"Net Tangible Assets":-658838000.0,"Capital Lease Obligations":10217000.0,"Common Stock Equity":1179908000.0,"Total Capitalization":2123254000.0,"Total Equity Gross Minority Interest":1179908000.0,"Stockholders Equity":1179908000.0,"Gains Losses Not Affecting Retained Earnings":-13220000.0,"Other Equity Adjustments":-13220000.0,"Retained Earnings":62729000.0,"Additional Paid In Capital":1129463000.0,"Capital Stock":936000.0,"Common Stock":936000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1118447000.0,"Total Non Current Liabilities Net Minority Interest":1044967000.0,"Other Non Current Liabilities":18593000.0,"Non Current Deferred Liabilities":74469000.0,"Non Current Deferred Taxes Liabilities":74469000.0,"Long Term Debt And Capital Lease Obligation":951905000.0,"Long Term Capital Lease Obligation":8559000.0,"Long Term Debt":943346000.0,"Current Liabilities":73480000.0,"Other Current Liabilities":9658000.0,"Current Deferred Liabilities":5606000.0,"Current Deferred Revenue":5606000.0,"Current Debt And Capital Lease Obligation":8378000.0,"Current Capital Lease Obligation":1658000.0,"Current Debt":6720000.0,"Other Current Borrowings":6720000.0,"Pensionand Other Post Retirement Benefit Plans Current":21608000.0,"Payables And Accrued Expenses":28230000.0,"Current Accrued Expenses":1812000.0,"Payables":26418000.0,"Total Tax Payable":2533000.0,"Income Tax Payable":2533000.0,"Accounts Payable":23885000.0,"Total Assets":2298355000.0,"Total Non Current Assets":1963268000.0,"Other Non Current Assets":27347000.0,"Goodwill And Other Intangible Assets":1838746000.0,"Other Intangible Assets":757592000.0,"Goodwill":1081154000.0,"Net PPE":97175000.0,"Accumulated Depreciation":-86796000.0,"Gross PPE":183971000.0,"Other Properties":8702000.0,"Machinery Furniture Equipment":116146000.0,"Buildings And Improvements":42690000.0,"Land And Improvements":16433000.0,"Properties":0.0,"Current Assets":335087000.0,"Other Current Assets":11556000.0,"Inventory":122557000.0,"Finished Goods":31343000.0,"Work In Process":44394000.0,"Raw Materials":46820000.0,"Receivables":106092000.0,"Taxes Receivable":5405000.0,"Accounts Receivable":100687000.0,"Cash Cash Equivalents And Short Term Investments":94882000.0,"Cash And Cash Equivalents":94882000.0},"2025-12-31":{"Ordinary Shares Number":93622471.0,"Share Issued":93622471.0,"Net Debt":630873000.0,"Total Debt":725293000.0,"Tangible Book Value":-440030000.0,"Invested Capital":1890453000.0,"Working Capital":234992000.0,"Net Tangible Assets":-440030000.0,"Capital Lease Obligations":9593000.0,"Common Stock Equity":1174753000.0,"Total Capitalization":1886091000.0,"Total Equity Gross Minority Interest":1174753000.0,"Stockholders Equity":1174753000.0,"Gains Losses Not Affecting Retained Earnings":-2784000.0,"Other Equity Adjustments":-2784000.0,"Retained Earnings":51586000.0,"Additional Paid In Capital":1125015000.0,"Capital Stock":936000.0,"Common Stock":936000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":855122000.0,"Total Non Current Liabilities Net Minority Interest":791616000.0,"Other Non Current Liabilities":3405000.0,"Non Current Deferred Liabilities":68377000.0,"Non Current Deferred Taxes Liabilities":68377000.0,"Long Term Debt And Capital Lease Obligation":719834000.0,"Long Term Capital Lease Obligation":8496000.0,"Long Term Debt":711338000.0,"Current Liabilities":63506000.0,"Other Current Liabilities":9841000.0,"Current Deferred Liabilities":4227000.0,"Current Deferred Revenue":4227000.0,"Current Debt And Capital Lease Obligation":5459000.0,"Current Capital Lease Obligation":1097000.0,"Current Debt":4362000.0,"Other Current Borrowings":4362000.0,"Pensionand Other Post Retirement Benefit Plans Current":18446000.0,"Payables And Accrued Expenses":25533000.0,"Current Accrued Expenses":3905000.0,"Payables":21628000.0,"Total Tax Payable":3022000.0,"Income Tax Payable":3022000.0,"Accounts Payable":18606000.0,"Total Assets":2029875000.0,"Total Non Current Assets":1731377000.0,"Other Non Current Assets":25935000.0,"Goodwill And Other Intangible Assets":1614783000.0,"Other Intangible Assets":606406000.0,"Goodwill":1008377000.0,"Net PPE":90659000.0,"Accumulated Depreciation":-75901000.0,"Gross PPE":166560000.0,"Other Properties":8123000.0,"Machinery Furniture Equipment":102843000.0,"Buildings And Improvements":39295000.0,"Land And Improvements":16299000.0,"Properties":0.0,"Current Assets":298498000.0,"Other Current Assets":11123000.0,"Inventory":109036000.0,"Finished Goods":27639000.0,"Work In Process":36111000.0,"Raw Materials":45286000.0,"Receivables":93512000.0,"Taxes Receivable":5486000.0,"Accounts Receivable":88026000.0,"Cash Cash Equivalents And Short Term Investments":84827000.0,"Cash And Cash Equivalents":84827000.0},"2025-09-30":{"Ordinary Shares Number":93622471.0,"Share Issued":93622471.0,"Net Debt":180402000.0,"Total Debt":288631000.0,"Tangible Book Value":30156000.0,"Invested Capital":1439553000.0,"Working Capital":245593000.0,"Net Tangible Assets":30156000.0,"Capital Lease Obligations":9274000.0,"Common Stock Equity":1160196000.0,"Total Capitalization":1439553000.0,"Total Equity Gross Minority Interest":1160196000.0,"Stockholders Equity":1160196000.0,"Gains Losses Not Affecting Retained Earnings":-516000.0,"Other Equity Adjustments":-516000.0,"Retained Earnings":39075000.0,"Additional Paid In Capital":1120701000.0,"Capital Stock":936000.0,"Common Stock":936000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":373850000.0,"Total Non Current Liabilities Net Minority Interest":323967000.0,"Other Non Current Liabilities":1935000.0,"Non Current Deferred Liabilities":34361000.0,"Non Current Deferred Taxes Liabilities":34361000.0,"Long Term Debt And Capital Lease Obligation":287671000.0,"Long Term Capital Lease Obligation":8314000.0,"Long Term Debt":279357000.0,"Current Liabilities":49883000.0,"Other Current Liabilities":11460000.0,"Current Deferred Liabilities":3695000.0,"Current Deferred Revenue":3695000.0,"Current Debt And Capital Lease Obligation":960000.0,"Current Capital Lease Obligation":960000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":13493000.0,"Payables And Accrued Expenses":20275000.0,"Current Accrued Expenses":null,"Payables":20275000.0,"Total Tax Payable":2622000.0,"Income Tax Payable":2622000.0,"Accounts Payable":17653000.0,"Total Assets":1534046000.0,"Total Non Current Assets":1238570000.0,"Other Non Current Assets":22604000.0,"Goodwill And Other Intangible Assets":1130040000.0,"Other Intangible Assets":424459000.0,"Goodwill":705581000.0,"Net PPE":85926000.0,"Accumulated Depreciation":-69268000.0,"Gross PPE":155194000.0,"Other Properties":7819000.0,"Machinery Furniture Equipment":93465000.0,"Buildings And Improvements":37793000.0,"Land And Improvements":16117000.0,"Properties":0.0,"Current Assets":295476000.0,"Other Current Assets":10891000.0,"Inventory":105471000.0,"Finished Goods":25920000.0,"Work In Process":38711000.0,"Raw Materials":40840000.0,"Receivables":80159000.0,"Taxes Receivable":1588000.0,"Accounts Receivable":78571000.0,"Cash Cash Equivalents And Short Term Investments":98955000.0,"Cash And Cash Equivalents":98955000.0},"2025-06-30":{"Ordinary Shares Number":93622471.0,"Share Issued":93622471.0,"Net Debt":174327000.0,"Total Debt":287100000.0,"Tangible Book Value":20213000.0,"Invested Capital":1406402000.0,"Working Capital":239549000.0,"Net Tangible Assets":20213000.0,"Capital Lease Obligations":9431000.0,"Common Stock Equity":1128733000.0,"Total Capitalization":1406402000.0,"Total Equity Gross Minority Interest":1128733000.0,"Stockholders Equity":1128733000.0,"Gains Losses Not Affecting Retained Earnings":-495000.0,"Other Equity Adjustments":-495000.0,"Retained Earnings":11469000.0,"Additional Paid In Capital":1116823000.0,"Capital Stock":936000.0,"Common Stock":936000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":369490000.0,"Total Non Current Liabilities Net Minority Interest":323017000.0,"Other Non Current Liabilities":1949000.0,"Non Current Deferred Liabilities":34891000.0,"Non Current Deferred Taxes Liabilities":34891000.0,"Long Term Debt And Capital Lease Obligation":286177000.0,"Long Term Capital Lease Obligation":8508000.0,"Long Term Debt":277669000.0,"Current Liabilities":46473000.0,"Other Current Liabilities":10448000.0,"Current Deferred Liabilities":3879000.0,"Current Deferred Revenue":3879000.0,"Current Debt And Capital Lease Obligation":923000.0,"Current Capital Lease Obligation":923000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":12258000.0,"Payables And Accrued Expenses":18965000.0,"Current Accrued Expenses":null,"Payables":18965000.0,"Total Tax Payable":2721000.0,"Income Tax Payable":2721000.0,"Accounts Payable":16244000.0,"Total Assets":1498223000.0,"Total Non Current Assets":1212201000.0,"Other Non Current Assets":20025000.0,"Goodwill And Other Intangible Assets":1108520000.0,"Other Intangible Assets":420469000.0,"Goodwill":688051000.0,"Net PPE":83656000.0,"Accumulated Depreciation":-66456000.0,"Gross PPE":150112000.0,"Other Properties":7990000.0,"Machinery Furniture Equipment":90422000.0,"Buildings And Improvements":35906000.0,"Land And Improvements":15794000.0,"Properties":0.0,"Current Assets":286022000.0,"Other Current Assets":10457000.0,"Inventory":99883000.0,"Finished Goods":25917000.0,"Work In Process":38294000.0,"Raw Materials":35672000.0,"Receivables":72340000.0,"Taxes Receivable":395000.0,"Accounts Receivable":71945000.0,"Cash Cash Equivalents And Short Term Investments":103342000.0,"Cash And Cash Equivalents":103342000.0},"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 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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":1284000.0,"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,"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,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Taxes Receivable":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":-421205.238575,"Tax Rate For Calcs":0.233355,"Normalized EBITDA":63601000.0,"Total Unusual Items":-1805000.0,"Total Unusual Items Excluding Goodwill":-1805000.0,"Net Income From Continuing Operation Net Minority Interest":16742000.0,"Reconciled Depreciation":19944000.0,"Reconciled Cost Of Revenue":72982000.0,"EBITDA":61796000.0,"EBIT":41852000.0,"Net Interest Income":-20014000.0,"Interest Expense":20014000.0,"Normalized Income":18125794.761425,"Net Income From Continuing And Discontinued Operation":16742000.0,"Total Expenses":127922000.0,"Total Operating Income As Reported":41852000.0,"Diluted Average Shares":95521000.0,"Basic Average Shares":93647000.0,"Diluted EPS":0.18,"Basic EPS":0.18,"Diluted NI Availto Com Stockholders":16742000.0,"Net Income Common Stockholders":16742000.0,"Net Income":16742000.0,"Net Income Including Noncontrolling Interests":16742000.0,"Net Income Continuous Operations":16742000.0,"Tax Provision":5096000.0,"Pretax Income":21838000.0,"Other Income Expense":-1805000.0,"Special Income Charges":-1805000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":1805000.0,"Net Non Operating Interest Income Expense":-20014000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":20014000.0,"Operating Income":43657000.0,"Operating Expense":47545000.0,"Other Operating Expenses":1267000.0,"Depreciation Amortization Depletion Income Statement":12549000.0,"Depreciation And Amortization In Income Statement":12549000.0,"Amortization":12549000.0,"Amortization Of Intangibles Income Statement":12549000.0,"Research And Development":4923000.0,"Selling General And Administration":28806000.0,"General And Administrative Expense":28806000.0,"Other Gand A":24334000.0,"Salaries And Wages":4472000.0,"Gross Profit":91202000.0,"Cost Of Revenue":80377000.0,"Total Revenue":171579000.0,"Operating Revenue":171579000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-358644.0,"Tax Rate For Calcs":0.247,"Normalized EBITDA":53911000.0,"Total Unusual Items":-1452000.0,"Total Unusual Items Excluding Goodwill":-1452000.0,"Net Income From Continuing Operation Net Minority Interest":11143000.0,"Reconciled Depreciation":18942000.0,"Reconciled Cost Of Revenue":69869000.0,"EBITDA":52459000.0,"EBIT":33517000.0,"Net Interest Income":-18710000.0,"Interest Expense":18710000.0,"Normalized Income":12236356.0,"Net Income From Continuing And Discontinued Operation":11143000.0,"Total Expenses":121119000.0,"Total Operating Income As Reported":33517000.0,"Diluted Average Shares":95651000.0,"Basic Average Shares":93623000.0,"Diluted EPS":0.12,"Basic EPS":0.12,"Diluted NI Availto Com Stockholders":11143000.0,"Net Income Common Stockholders":11143000.0,"Net Income":11143000.0,"Net Income Including Noncontrolling Interests":11143000.0,"Net Income Continuous Operations":11143000.0,"Tax Provision":3664000.0,"Pretax Income":14807000.0,"Other Income Expense":-1452000.0,"Special Income Charges":-1452000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":1452000.0,"Net Non Operating Interest Income Expense":-18710000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":18710000.0,"Operating Income":34969000.0,"Operating Expense":44272000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":11964000.0,"Depreciation And Amortization In Income Statement":11964000.0,"Amortization":11964000.0,"Amortization Of Intangibles Income Statement":11964000.0,"Research And Development":4424000.0,"Selling General And Administration":27884000.0,"General And Administrative Expense":27884000.0,"Other Gand A":23492000.0,"Salaries And Wages":4392000.0,"Gross Profit":79241000.0,"Cost Of Revenue":76847000.0,"Total Revenue":156088000.0,"Operating Revenue":156088000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1941206.756995,"Tax Rate For Calcs":0.266174,"Normalized EBITDA":44121000.0,"Total Unusual Items":-7293000.0,"Total Unusual Items Excluding Goodwill":-7293000.0,"Net Income From Continuing Operation Net Minority Interest":12511000.0,"Reconciled Depreciation":13066000.0,"Reconciled Cost Of Revenue":58719000.0,"EBITDA":36828000.0,"EBIT":23762000.0,"Net Interest Income":-6713000.0,"Interest Expense":6713000.0,"Normalized Income":17862793.243005,"Net Income From Continuing And Discontinued Operation":12511000.0,"Total Expenses":100695000.0,"Total Operating Income As Reported":23762000.0,"Diluted Average Shares":95813000.0,"Basic Average Shares":93622000.0,"Diluted EPS":0.13,"Basic EPS":0.13,"Diluted NI Availto Com Stockholders":12511000.0,"Net Income Common Stockholders":12511000.0,"Net Income":12511000.0,"Net Income Including Noncontrolling Interests":12511000.0,"Net Income Continuous Operations":12511000.0,"Tax Provision":4538000.0,"Pretax Income":17049000.0,"Other Income Expense":-7293000.0,"Special Income Charges":-7293000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":7293000.0,"Net Non Operating Interest Income Expense":-6713000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":6713000.0,"Operating Income":31055000.0,"Operating Expense":37587000.0,"Other Operating Expenses":5000.0,"Depreciation Amortization Depletion Income Statement":8677000.0,"Depreciation And Amortization In Income Statement":8677000.0,"Amortization":8677000.0,"Amortization Of Intangibles Income Statement":8677000.0,"Research And Development":3588000.0,"Selling General And Administration":25317000.0,"General And Administrative Expense":25317000.0,"Other Gand A":21003000.0,"Salaries And Wages":4314000.0,"Gross Profit":68642000.0,"Cost Of Revenue":63108000.0,"Total Revenue":131750000.0,"Operating Revenue":131750000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-479010.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":44090000.0,"Total Unusual Items":-2281000.0,"Total Unusual Items Excluding Goodwill":-2281000.0,"Net Income From Continuing Operation Net Minority Interest":27606000.0,"Reconciled Depreciation":12789000.0,"Reconciled Cost Of Revenue":55793000.0,"EBITDA":41809000.0,"EBIT":29020000.0,"Net Interest Income":-6012000.0,"Interest Expense":6012000.0,"Normalized Income":29407990.0,"Net Income From Continuing And Discontinued Operation":27606000.0,"Total Expenses":95450000.0,"Total Operating Income As Reported":29020000.0,"Diluted Average Shares":95875000.0,"Basic Average Shares":93622000.0,"Diluted EPS":0.29,"Basic EPS":0.29,"Diluted NI Availto Com Stockholders":27606000.0,"Net Income Common Stockholders":27606000.0,"Net Income":27606000.0,"Net Income Including Noncontrolling Interests":27606000.0,"Net Income Continuous Operations":27606000.0,"Tax Provision":-4598000.0,"Pretax Income":23008000.0,"Other Income Expense":-2281000.0,"Special Income Charges":-2281000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":2281000.0,"Net Non Operating Interest Income Expense":-6012000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":6012000.0,"Operating Income":31301000.0,"Operating Expense":35477000.0,"Other Operating Expenses":154000.0,"Depreciation Amortization Depletion Income Statement":8609000.0,"Depreciation And Amortization In Income Statement":8609000.0,"Amortization":8609000.0,"Amortization Of Intangibles Income Statement":8609000.0,"Research And Development":2943000.0,"Selling General And Administration":23771000.0,"General And Administrative Expense":23771000.0,"Other Gand A":19893000.0,"Salaries And Wages":3878000.0,"Gross Profit":66778000.0,"Cost Of Revenue":59973000.0,"Total Revenue":126751000.0,"Operating Revenue":126751000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-501424.553657,"Tax Rate For Calcs":0.197879,"Normalized EBITDA":42537000.0,"Total Unusual Items":-2534000.0,"Total Unusual Items Excluding Goodwill":-2534000.0,"Net Income From Continuing Operation Net Minority Interest":16713000.0,"Reconciled Depreciation":12686000.0,"Reconciled Cost Of Revenue":52688000.0,"EBITDA":40003000.0,"EBIT":27317000.0,"Net Interest Income":-6481000.0,"Interest Expense":6481000.0,"Normalized Income":18745575.446343,"Net Income From Continuing And Discontinued Operation":16713000.0,"Total Expenses":93272000.0,"Total Operating Income As Reported":27317000.0,"Diluted Average Shares":96113000.0,"Basic Average Shares":93586000.0,"Diluted EPS":0.17,"Basic EPS":0.18,"Diluted NI Availto Com Stockholders":16713000.0,"Net Income Common Stockholders":16713000.0,"Net Income":16713000.0,"Net Income Including Noncontrolling Interests":16713000.0,"Net Income Continuous Operations":16713000.0,"Tax Provision":4123000.0,"Pretax Income":20836000.0,"Other Income Expense":-2534000.0,"Special Income Charges":-2534000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":2534000.0,"Net Non Operating Interest Income Expense":-6481000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":6481000.0,"Operating Income":29851000.0,"Operating Expense":36348000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":8450000.0,"Depreciation And Amortization In Income Statement":8450000.0,"Amortization":8450000.0,"Amortization Of Intangibles Income Statement":8450000.0,"Research And Development":3605000.0,"Selling General And Administration":24293000.0,"General And Administrative Expense":24293000.0,"Other Gand A":20643000.0,"Salaries And Wages":3650000.0,"Gross Profit":66199000.0,"Cost Of Revenue":56924000.0,"Total Revenue":123123000.0,"Operating Revenue":123123000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":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":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":4814000.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":4814000.0,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":-11000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Research And Development":null,"Selling General And Administration":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}},"cashflow":{"2026-06-30":{"Free Cash Flow":27422000.0,"Repayment Of Debt":-1776000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1966000.0,"Capital Expenditure":-2865000.0,"Interest Paid Supplemental Data":19335000.0,"Income Tax Paid Supplemental Data":5108000.0,"End Cash Position":122433000.0,"Beginning Cash Position":94882000.0,"Effect Of Exchange Rate Changes":-88000.0,"Changes In Cash":27639000.0,"Financing Cash Flow":190000.0,"Cash Flow From Continuing Financing Activities":190000.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1966000.0,"Common Stock Issuance":1966000.0,"Net Issuance Payments Of Debt":-1776000.0,"Net Long Term Debt Issuance":-1776000.0,"Long Term Debt Payments":-1776000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2838000.0,"Cash Flow From Continuing Investing Activities":-2838000.0,"Net Business Purchase And Sale":27000.0,"Purchase Of Business":27000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":-2865000.0,"Operating Cash Flow":30287000.0,"Cash Flow From Continuing Operating Activities":30287000.0,"Change In Working Capital":-13621000.0,"Change In Other Current Liabilities":-386000.0,"Change In Other Current Assets":-3415000.0,"Change In Payables And Accrued Expense":2727000.0,"Change In Accrued Expense":-2696000.0,"Change In Payable":5423000.0,"Change In Account Payable":5633000.0,"Change In Tax Payable":-210000.0,"Change In Income Tax Payable":-210000.0,"Change In Inventory":-6129000.0,"Change In Receivables":-6418000.0,"Changes In Account Receivables":-6418000.0,"Other Non Cash Items":2634000.0,"Stock Based Compensation":4581000.0,"Deferred Tax":7000.0,"Deferred Income Tax":7000.0,"Depreciation Amortization Depletion":19944000.0,"Depreciation And Amortization":19944000.0,"Amortization Cash Flow":16570000.0,"Amortization Of Intangibles":16570000.0,"Depreciation":3374000.0,"Net Income From Continuing Operations":16742000.0},"2026-03-31":{"Free Cash Flow":26807000.0,"Repayment Of Debt":-1782000.0,"Issuance Of Debt":240000000.0,"Issuance Of Capital Stock":56000.0,"Capital Expenditure":-4108000.0,"Interest Paid Supplemental Data":18944000.0,"Income Tax Paid Supplemental Data":2634000.0,"End Cash Position":94882000.0,"Beginning Cash Position":84827000.0,"Effect Of Exchange Rate Changes":-358000.0,"Changes In Cash":10413000.0,"Financing Cash Flow":233474000.0,"Cash Flow From Continuing Financing Activities":233474000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-4800000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":56000.0,"Common Stock Issuance":56000.0,"Net Issuance Payments Of Debt":238218000.0,"Net Long Term Debt Issuance":238218000.0,"Long Term Debt Payments":-1782000.0,"Long Term Debt Issuance":240000000.0,"Investing Cash Flow":-253976000.0,"Cash Flow From Continuing Investing Activities":-253976000.0,"Net Business Purchase And Sale":-249868000.0,"Purchase Of Business":-249868000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":-4108000.0,"Operating Cash Flow":30915000.0,"Cash Flow From Continuing Operating Activities":30915000.0,"Change In Working Capital":-10647000.0,"Change In Other Current Liabilities":-259000.0,"Change In Other Current Assets":-1868000.0,"Change In Payables And Accrued Expense":4996000.0,"Change In Accrued Expense":-234000.0,"Change In Payable":5230000.0,"Change In Account Payable":5253000.0,"Change In Tax Payable":-23000.0,"Change In Income Tax Payable":-23000.0,"Change In Inventory":-6146000.0,"Change In Receivables":-7370000.0,"Changes In Account Receivables":-7370000.0,"Other Non Cash Items":6142000.0,"Stock Based Compensation":4392000.0,"Deferred Tax":943000.0,"Deferred Income Tax":943000.0,"Depreciation Amortization Depletion":18942000.0,"Depreciation And Amortization":18942000.0,"Amortization Cash Flow":15690000.0,"Amortization Of Intangibles":15690000.0,"Depreciation":3252000.0,"Net Income From Continuing Operations":11143000.0},"2025-12-31":{"Free Cash Flow":24893000.0,"Repayment Of Debt":-59000.0,"Issuance Of Debt":445000000.0,"Issuance Of Capital Stock":1859000.0,"Capital Expenditure":-5530000.0,"Interest Paid Supplemental Data":5970000.0,"Income Tax Paid Supplemental Data":1718000.0,"End Cash Position":84827000.0,"Beginning Cash Position":98955000.0,"Effect Of Exchange Rate Changes":-21000.0,"Changes In Cash":-14107000.0,"Financing Cash Flow":436041000.0,"Cash Flow From Continuing Financing Activities":436041000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":1859000.0,"Common Stock Issuance":1859000.0,"Net Issuance Payments Of Debt":444941000.0,"Net Long Term Debt Issuance":444941000.0,"Long Term Debt Payments":-59000.0,"Long Term Debt Issuance":445000000.0,"Investing Cash Flow":-480571000.0,"Cash Flow From Continuing Investing Activities":-480571000.0,"Net Business Purchase And Sale":-475041000.0,"Purchase Of Business":-475041000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":-5530000.0,"Operating Cash Flow":30423000.0,"Cash Flow From Continuing Operating Activities":30423000.0,"Change In Working Capital":-6519000.0,"Change In Other Current Liabilities":-338000.0,"Change In Other Current Assets":-2251000.0,"Change In Payables And Accrued Expense":-3280000.0,"Change In Accrued Expense":3796000.0,"Change In Payable":-7076000.0,"Change In Account Payable":-3154000.0,"Change In Tax Payable":-3922000.0,"Change In Income Tax Payable":-3922000.0,"Change In Inventory":2681000.0,"Change In Receivables":-3331000.0,"Changes In Account Receivables":-3331000.0,"Other Non Cash Items":617000.0,"Stock Based Compensation":4314000.0,"Deferred Tax":6434000.0,"Deferred Income Tax":6434000.0,"Depreciation Amortization Depletion":13066000.0,"Depreciation And Amortization":13066000.0,"Amortization Cash Flow":10005000.0,"Amortization Of Intangibles":10005000.0,"Depreciation":3061000.0,"Net Income From Continuing Operations":12511000.0},"2025-09-30":{"Free Cash Flow":26919000.0,"Repayment Of Debt":-63000.0,"Issuance Of Debt":1500000.0,"Issuance Of Capital Stock":-1859000.0,"Capital Expenditure":-2775000.0,"Interest Paid Supplemental Data":6343000.0,"Income Tax Paid Supplemental Data":615000.0,"End Cash Position":98955000.0,"Beginning Cash Position":103342000.0,"Effect Of Exchange Rate Changes":70000.0,"Changes In Cash":-4457000.0,"Financing Cash Flow":1437000.0,"Cash Flow From Continuing Financing Activities":1437000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":-1859000.0,"Common Stock Issuance":-1859000.0,"Net Issuance Payments Of Debt":1437000.0,"Net Long Term Debt Issuance":1437000.0,"Long Term Debt Payments":-63000.0,"Long Term Debt Issuance":1500000.0,"Investing Cash Flow":-35588000.0,"Cash Flow From Continuing Investing Activities":-35588000.0,"Net Business Purchase And Sale":-32813000.0,"Purchase Of Business":-32813000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-2775000.0,"Operating Cash Flow":29694000.0,"Cash Flow From Continuing Operating Activities":29694000.0,"Change In Working Capital":-11348000.0,"Change In Other Current Liabilities":-128000.0,"Change In Other Current Assets":-3978000.0,"Change In Payables And Accrued Expense":1742000.0,"Change In Accrued Expense":1849000.0,"Change In Payable":-107000.0,"Change In Account Payable":579000.0,"Change In Tax Payable":-686000.0,"Change In Income Tax Payable":-686000.0,"Change In Inventory":-3361000.0,"Change In Receivables":-5623000.0,"Changes In Account Receivables":-5623000.0,"Other Non Cash Items":406000.0,"Stock Based Compensation":3878000.0,"Deferred Tax":-3637000.0,"Deferred Income Tax":-3637000.0,"Depreciation Amortization Depletion":12789000.0,"Depreciation And Amortization":12789000.0,"Amortization Cash Flow":9863000.0,"Amortization Of Intangibles":9863000.0,"Depreciation":2926000.0,"Net Income From Continuing Operations":27606000.0},"2025-06-30":{"Free Cash Flow":20932000.0,"Repayment Of Debt":-55000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1859000.0,"Capital Expenditure":-2871000.0,"Interest Paid Supplemental Data":6580000.0,"Income Tax Paid Supplemental Data":6686000.0,"End Cash Position":103342000.0,"Beginning Cash Position":80498000.0,"Effect Of Exchange Rate Changes":108000.0,"Changes In Cash":22736000.0,"Financing Cash Flow":1804000.0,"Cash Flow From Continuing Financing Activities":1804000.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1859000.0,"Common Stock Issuance":1859000.0,"Net Issuance Payments Of Debt":-55000.0,"Net Long Term Debt Issuance":-55000.0,"Long Term Debt Payments":-55000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2871000.0,"Cash Flow From Continuing Investing Activities":-2871000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":-2871000.0,"Operating Cash Flow":23803000.0,"Cash Flow From Continuing Operating Activities":23803000.0,"Change In Working Capital":-9817000.0,"Change In Other Current Liabilities":-129000.0,"Change In Other Current Assets":-2117000.0,"Change In Payables And Accrued Expense":-4353000.0,"Change In Accrued Expense":-3603000.0,"Change In Payable":-750000.0,"Change In Account Payable":1921000.0,"Change In Tax Payable":-2671000.0,"Change In Income Tax Payable":-2671000.0,"Change In Inventory":-2664000.0,"Change In Receivables":-554000.0,"Changes In Account Receivables":-554000.0,"Other Non Cash Items":356000.0,"Stock Based Compensation":3650000.0,"Deferred Tax":215000.0,"Deferred Income Tax":215000.0,"Depreciation Amortization Depletion":12686000.0,"Depreciation And Amortization":12686000.0,"Amortization Cash Flow":9637000.0,"Amortization Of Intangibles":9637000.0,"Depreciation":3049000.0,"Net Income From Continuing Operations":16713000.0},"2025-03-31":{"Free Cash Flow":null,"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,"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,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"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 Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":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,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"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,"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":0.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"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 Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":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,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}