{"ticker":"LUXE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":137261608.0,"Share Issued":137261608.0,"Net Debt":null,"Total Debt":191900000.0,"Tangible Book Value":1087163000.0,"Invested Capital":1243091000.0,"Working Capital":875516000.0,"Net Tangible Assets":1087163000.0,"Capital Lease Obligations":191900000.0,"Common Stock Equity":1243091000.0,"Total Capitalization":1243091000.0,"Total Equity Gross Minority Interest":1243091000.0,"Stockholders Equity":1243091000.0,"Gains Losses Not Affecting Retained Earnings":927242000.0,"Other Equity Adjustments":926357000.0,"Foreign Currency Translation Adjustments":885000.0,"Retained Earnings":315847000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Total Liabilities Net Minority Interest":825268000.0,"Total Non Current Liabilities Net Minority Interest":164739000.0,"Other Non Current Liabilities":324000.0,"Non Current Deferred Liabilities":416000.0,"Non Current Deferred Taxes Liabilities":416000.0,"Long Term Debt And Capital Lease Obligation":158693000.0,"Long Term Capital Lease Obligation":158693000.0,"Long Term Provisions":5306000.0,"Current Liabilities":660529000.0,"Other Current Liabilities":351886000.0,"Current Deferred Liabilities":52293000.0,"Current Deferred Revenue":52293000.0,"Current Debt And Capital Lease Obligation":33207000.0,"Current Capital Lease Obligation":33207000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":0.0,"Current Provisions":9094000.0,"Payables And Accrued Expenses":214049000.0,"Payables":214049000.0,"Total Tax Payable":1978000.0,"Income Tax Payable":1978000.0,"Accounts Payable":212071000.0,"Total Assets":2068359000.0,"Total Non Current Assets":532315000.0,"Other Non Current Assets":9999000.0,"Non Current Prepaid Assets":10964000.0,"Non Current Deferred Assets":1215000.0,"Non Current Deferred Taxes Assets":1215000.0,"Non Current Accounts Receivable":null,"Investments And Advances":125000000.0,"Investmentin Financial Assets":125000000.0,"Goodwill And Other Intangible Assets":155928000.0,"Net PPE":229209000.0,"Gross PPE":229209000.0,"Other Properties":229209000.0,"Current Assets":1536045000.0,"Other Current Assets":101181000.0,"Assets Held For Sale Current":21496000.0,"Prepaid Assets":27573000.0,"Inventory":997732000.0,"Receivables":76967000.0,"Other Receivables":12494000.0,"Taxes Receivable":18114000.0,"Accounts Receivable":46359000.0,"Cash Cash Equivalents And Short Term Investments":311096000.0,"Cash And Cash Equivalents":311096000.0},"2025-12-31":{"Ordinary Shares Number":137261608.0,"Share Issued":137261608.0,"Net Debt":null,"Total Debt":189658000.0,"Tangible Book Value":1114865000.0,"Invested Capital":1281037000.0,"Working Capital":898281000.0,"Net Tangible Assets":1114865000.0,"Capital Lease Obligations":179658000.0,"Common Stock Equity":1271037000.0,"Total Capitalization":1271037000.0,"Total Equity Gross Minority Interest":1271037000.0,"Stockholders Equity":1271037000.0,"Gains Losses Not Affecting Retained Earnings":919778000.0,"Other Equity Adjustments":921503000.0,"Foreign Currency Translation Adjustments":-1725000.0,"Retained Earnings":351257000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Total Liabilities Net Minority Interest":954164000.0,"Total Non Current Liabilities Net Minority Interest":155155000.0,"Other Non Current Liabilities":292000.0,"Non Current Deferred Liabilities":385000.0,"Non Current Deferred Taxes Liabilities":385000.0,"Long Term Debt And Capital Lease Obligation":149321000.0,"Long Term Capital Lease Obligation":149321000.0,"Long Term Provisions":5157000.0,"Current Liabilities":799009000.0,"Other Current Liabilities":462768000.0,"Current Deferred Liabilities":49166000.0,"Current Deferred Revenue":49166000.0,"Current Debt And Capital Lease Obligation":40337000.0,"Current Capital Lease Obligation":30337000.0,"Current Debt":10000000.0,"Other Current Borrowings":null,"Line Of Credit":10000000.0,"Current Provisions":8922000.0,"Payables And Accrued Expenses":237816000.0,"Payables":237816000.0,"Total Tax Payable":2856000.0,"Income Tax Payable":2856000.0,"Accounts Payable":234960000.0,"Total Assets":2225201000.0,"Total Non Current Assets":527911000.0,"Other Non Current Assets":10000000.0,"Non Current Prepaid Assets":11261000.0,"Non Current Deferred Assets":1418000.0,"Non Current Deferred Taxes Assets":1418000.0,"Non Current Accounts Receivable":null,"Investments And Advances":125000000.0,"Investmentin Financial Assets":125000000.0,"Goodwill And Other Intangible Assets":156172000.0,"Net PPE":224060000.0,"Gross PPE":224060000.0,"Other Properties":224060000.0,"Current Assets":1697290000.0,"Other Current Assets":105548000.0,"Assets Held For Sale Current":44404000.0,"Prepaid Assets":34850000.0,"Inventory":1033134000.0,"Receivables":60753000.0,"Other Receivables":11583000.0,"Taxes Receivable":12764000.0,"Accounts Receivable":36406000.0,"Cash Cash Equivalents And Short Term Investments":418601000.0,"Cash And Cash Equivalents":418601000.0},"2025-09-30":{"Ordinary Shares Number":137261608.0,"Share Issued":137261608.0,"Net Debt":null,"Total Debt":214244000.0,"Tangible Book Value":1119258000.0,"Invested Capital":1307743000.0,"Working Capital":1027684000.0,"Net Tangible Assets":1119258000.0,"Capital Lease Obligations":182225000.0,"Common Stock Equity":1275724000.0,"Total Capitalization":1275724000.0,"Total Equity Gross Minority Interest":1275724000.0,"Stockholders Equity":1275724000.0,"Gains Losses Not Affecting Retained Earnings":917180000.0,"Other Equity Adjustments":916937000.0,"Foreign Currency Translation Adjustments":243000.0,"Retained Earnings":358542000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Total Liabilities Net Minority Interest":862018000.0,"Total Non Current Liabilities Net Minority Interest":158422000.0,"Other Non Current Liabilities":253000.0,"Non Current Deferred Liabilities":167000.0,"Non Current Deferred Taxes Liabilities":167000.0,"Long Term Debt And Capital Lease Obligation":152441000.0,"Long Term Capital Lease Obligation":152441000.0,"Long Term Provisions":5561000.0,"Current Liabilities":703596000.0,"Other Current Liabilities":387840000.0,"Current Deferred Liabilities":52472000.0,"Current Deferred Revenue":52472000.0,"Current Debt And Capital Lease Obligation":61803000.0,"Current Capital Lease Obligation":29784000.0,"Current Debt":32019000.0,"Other Current Borrowings":null,"Line Of Credit":32019000.0,"Current Provisions":9200000.0,"Payables And Accrued Expenses":192281000.0,"Payables":192281000.0,"Total Tax Payable":979000.0,"Income Tax Payable":979000.0,"Accounts Payable":191302000.0,"Total Assets":2137742000.0,"Total Non Current Assets":406461000.0,"Other Non Current Assets":9999000.0,"Non Current Prepaid Assets":11467000.0,"Non Current Deferred Assets":243000.0,"Non Current Deferred Taxes Assets":243000.0,"Non Current Accounts Receivable":1000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":156466000.0,"Net PPE":228285000.0,"Gross PPE":228285000.0,"Other Properties":228285000.0,"Current Assets":1731280000.0,"Other Current Assets":75973000.0,"Assets Held For Sale Current":36435000.0,"Prepaid Assets":37379000.0,"Inventory":1017764000.0,"Receivables":102591000.0,"Other Receivables":7709000.0,"Taxes Receivable":7767000.0,"Accounts Receivable":87115000.0,"Cash Cash Equivalents And Short Term Investments":461138000.0,"Cash And Cash Equivalents":461138000.0},"2025-03-31":{"Ordinary Shares Number":85265962.0,"Share Issued":85265962.0,"Net Debt":10760000.0,"Total Debt":70023000.0,"Tangible Book Value":260689000.0,"Invested Capital":440948000.0,"Working Capital":205402000.0,"Net Tangible Assets":260689000.0,"Capital Lease Obligations":45023000.0,"Common Stock Equity":415948000.0,"Total Capitalization":415948000.0,"Total Equity Gross Minority Interest":415948000.0,"Stockholders Equity":415948000.0,"Gains Losses Not Affecting Retained Earnings":562418000.0,"Other Equity Adjustments":561150000.0,"Foreign Currency Translation Adjustments":1268000.0,"Retained Earnings":-146471000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":280598000.0,"Total Non Current Liabilities Net Minority Interest":40066000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":63000.0,"Non Current Deferred Taxes Liabilities":63000.0,"Long Term Debt And Capital Lease Obligation":37094000.0,"Long Term Capital Lease Obligation":37094000.0,"Long Term Provisions":2909000.0,"Current Liabilities":240532000.0,"Other Current Liabilities":116414000.0,"Current Deferred Liabilities":21011000.0,"Current Deferred Revenue":21011000.0,"Current Debt And Capital Lease Obligation":32929000.0,"Current Capital Lease Obligation":7929000.0,"Current Debt":25000000.0,"Other Current Borrowings":25000000.0,"Line Of Credit":null,"Current Provisions":null,"Payables And Accrued Expenses":70178000.0,"Payables":70178000.0,"Total Tax Payable":466000.0,"Income Tax Payable":null,"Accounts Payable":69712000.0,"Total Assets":696546000.0,"Total Non Current Assets":250612000.0,"Other Non Current Assets":-1000.0,"Non Current Prepaid Assets":7573000.0,"Non Current Deferred Assets":9395000.0,"Non Current Deferred Taxes Assets":9395000.0,"Non Current Accounts Receivable":1000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":155259000.0,"Net PPE":78385000.0,"Gross PPE":78385000.0,"Other Properties":78385000.0,"Current Assets":445934000.0,"Other Current Assets":33177000.0,"Assets Held For Sale Current":null,"Prepaid Assets":10005000.0,"Inventory":372823000.0,"Receivables":15689000.0,"Other Receivables":1114000.0,"Taxes Receivable":968000.0,"Accounts Receivable":13607000.0,"Cash Cash Equivalents And Short Term Investments":14240000.0,"Cash And Cash Equivalents":14240000.0},"2024-12-31":{"Ordinary Shares Number":85265962.0,"Share Issued":85265962.0,"Net Debt":26758000.0,"Total Debt":87950000.0,"Tangible Book Value":259531000.0,"Invested Capital":455329000.0,"Working Capital":202366000.0,"Net Tangible Assets":259531000.0,"Capital Lease Obligations":47356000.0,"Common Stock Equity":414735000.0,"Total Capitalization":414735000.0,"Total Equity Gross Minority Interest":414735000.0,"Stockholders Equity":414735000.0,"Gains Losses Not Affecting Retained Earnings":555712000.0,"Other Equity Adjustments":556489000.0,"Foreign Currency Translation Adjustments":-777000.0,"Retained Earnings":-140978000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":301105000.0,"Total Non Current Liabilities Net Minority Interest":41695000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":31000.0,"Non Current Deferred Taxes Liabilities":31000.0,"Long Term Debt And Capital Lease Obligation":38795000.0,"Long Term Capital Lease Obligation":38795000.0,"Long Term Provisions":2869000.0,"Current Liabilities":259410000.0,"Other Current Liabilities":113010000.0,"Current Deferred Liabilities":16919000.0,"Current Deferred Revenue":16919000.0,"Current Debt And Capital Lease Obligation":49155000.0,"Current Capital Lease Obligation":8561000.0,"Current Debt":40594000.0,"Other Current Borrowings":40594000.0,"Line Of Credit":null,"Current Provisions":null,"Payables And Accrued Expenses":80326000.0,"Payables":80326000.0,"Total Tax Payable":8403000.0,"Income Tax Payable":null,"Accounts Payable":71923000.0,"Total Assets":715840000.0,"Total Non Current Assets":254064000.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":7729000.0,"Non Current Deferred Assets":9367000.0,"Non Current Deferred Taxes Assets":9367000.0,"Non Current Accounts Receivable":1000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":155204000.0,"Net PPE":81763000.0,"Gross PPE":81763000.0,"Other Properties":81763000.0,"Current Assets":461776000.0,"Other Current Assets":26516000.0,"Assets Held For Sale Current":null,"Prepaid Assets":5376000.0,"Inventory":404570000.0,"Receivables":11478000.0,"Other Receivables":1123000.0,"Taxes Receivable":968000.0,"Accounts Receivable":9387000.0,"Cash Cash Equivalents And Short Term Investments":13836000.0,"Cash And Cash Equivalents":13836000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-7413000.0,"Net Income From Continuing Operation Net Minority Interest":-31193000.0,"Reconciled Depreciation":18944000.0,"Reconciled Cost Of Revenue":336938000.0,"EBITDA":-7413000.0,"EBIT":-26357000.0,"Net Interest Income":-41000.0,"Interest Expense":3411000.0,"Interest Income":3370000.0,"Normalized Income":-31193000.0,"Net Income From Continuing And Discontinued Operation":-35410000.0,"Total Expenses":649418000.0,"Total Operating Income As Reported":-29727000.0,"Diluted Average Shares":140300000.0,"Basic Average Shares":140300000.0,"Diluted EPS":-0.25,"Basic EPS":-0.25,"Diluted NI Availto Com Stockholders":-35410000.0,"Net Income Common Stockholders":-35410000.0,"Net Income":-35410000.0,"Net Income Including Noncontrolling Interests":-35410000.0,"Net Income Discontinuous Operations":-4217000.0,"Net Income Continuous Operations":-31193000.0,"Tax Provision":1425000.0,"Pretax Income":-29768000.0,"Other Income Expense":1222000.0,"Other Non Operating Income Expenses":1222000.0,"Net Non Operating Interest Income Expense":-41000.0,"Interest Expense Non Operating":3411000.0,"Interest Income Non Operating":3370000.0,"Operating Income":-30949000.0,"Operating Expense":312279000.0,"Other Operating Expenses":102929000.0,"Depreciation Amortization Depletion Income Statement":18743000.0,"Depreciation And Amortization In Income Statement":18743000.0,"Selling General And Administration":190607000.0,"Selling And Marketing Expense":59448000.0,"General And Administrative Expense":131159000.0,"Other Gand A":43839000.0,"Salaries And Wages":87320000.0,"Gross Profit":281330000.0,"Cost Of Revenue":337139000.0,"Total Revenue":618469000.0,"Operating Revenue":618469000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.258,"Normalized EBITDA":3346000.0,"Net Income From Continuing Operation Net Minority Interest":-12644000.0,"Reconciled Depreciation":12320000.0,"Reconciled Cost Of Revenue":338373000.0,"EBITDA":3346000.0,"EBIT":-9002000.0,"Net Interest Income":-1867000.0,"Interest Expense":3284000.0,"Interest Income":1417000.0,"Normalized Income":-12644000.0,"Net Income From Continuing And Discontinued Operation":-7436000.0,"Total Expenses":658885000.0,"Total Operating Income As Reported":-10419000.0,"Diluted Average Shares":87200000.0,"Basic Average Shares":87200000.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-7436000.0,"Net Income Common Stockholders":-7436000.0,"Net Income":-7436000.0,"Net Income Including Noncontrolling Interests":-7436000.0,"Net Income Discontinuous Operations":5208000.0,"Net Income Continuous Operations":-12644000.0,"Tax Provision":358000.0,"Pretax Income":-12286000.0,"Other Income Expense":1547000.0,"Other Non Operating Income Expenses":1547000.0,"Net Non Operating Interest Income Expense":-1867000.0,"Interest Expense Non Operating":3284000.0,"Interest Income Non Operating":1417000.0,"Operating Income":-11965000.0,"Operating Expense":320540000.0,"Other Operating Expenses":101848000.0,"Depreciation Amortization Depletion Income Statement":12348000.0,"Depreciation And Amortization In Income Statement":12348000.0,"Selling General And Administration":206344000.0,"Selling And Marketing Expense":61805000.0,"General And Administrative Expense":144539000.0,"Other Gand A":144539000.0,"Salaries And Wages":null,"Gross Profit":308575000.0,"Cost Of Revenue":338345000.0,"Total Revenue":646920000.0,"Operating Revenue":646920000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.258,"Normalized EBITDA":-66882000.0,"Net Income From Continuing Operation Net Minority Interest":-85334000.0,"Reconciled Depreciation":12826000.0,"Reconciled Cost Of Revenue":321544000.0,"EBITDA":-66882000.0,"EBIT":-79708000.0,"Net Interest Income":-1105000.0,"Interest Expense":3057000.0,"Interest Income":1952000.0,"Normalized Income":-85334000.0,"Net Income From Continuing And Discontinued Operation":-98499000.0,"Total Expenses":642990000.0,"Total Operating Income As Reported":-81660000.0,"Diluted Average Shares":139700000.0,"Basic Average Shares":139700000.0,"Diluted EPS":-0.7,"Basic EPS":-0.7,"Diluted NI Availto Com Stockholders":-98499000.0,"Net Income Common Stockholders":-98499000.0,"Net Income":-98499000.0,"Net Income Including Noncontrolling Interests":-98499000.0,"Net Income Discontinuous Operations":-13165000.0,"Net Income Continuous Operations":-85334000.0,"Tax Provision":2569000.0,"Pretax Income":-82765000.0,"Other Income Expense":-12171000.0,"Other Non Operating Income Expenses":-12171000.0,"Net Non Operating Interest Income Expense":-1105000.0,"Interest Expense Non Operating":3057000.0,"Interest Income Non Operating":1952000.0,"Operating Income":-69489000.0,"Operating Expense":320227000.0,"Other Operating Expenses":84660000.0,"Depreciation Amortization Depletion Income Statement":11607000.0,"Depreciation And Amortization In Income Statement":11607000.0,"Selling General And Administration":223960000.0,"Selling And Marketing Expense":49999000.0,"General And Administrative Expense":173961000.0,"Other Gand A":50561000.0,"Salaries And Wages":123400000.0,"Gross Profit":250738000.0,"Cost Of Revenue":322763000.0,"Total Revenue":573501000.0,"Operating Revenue":573501000.0},"2025-06-30":{"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,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":125400000.0,"Basic Average Shares":121300000.0,"Diluted EPS":4.67,"Basic EPS":4.83,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":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,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":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},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.14051,"Normalized EBITDA":-1530000.0,"Net Income From Continuing Operation Net Minority Interest":-5493000.0,"Reconciled Depreciation":3892000.0,"Reconciled Cost Of Revenue":133976000.0,"EBITDA":-1530000.0,"EBIT":-5422000.0,"Net Interest Income":-969000.0,"Interest Expense":969000.0,"Interest Income":0.0,"Normalized Income":-5493000.0,"Net Income From Continuing And Discontinued Operation":-5493000.0,"Total Expenses":245896000.0,"Total Operating Income As Reported":-5422000.0,"Diluted Average Shares":87400000.0,"Basic Average Shares":87400000.0,"Diluted EPS":-0.06,"Basic EPS":-0.06,"Diluted NI Availto Com Stockholders":-5493000.0,"Net Income Common Stockholders":-5493000.0,"Net Income":-5493000.0,"Net Income Including Noncontrolling Interests":-5493000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-5493000.0,"Tax Provision":-898000.0,"Pretax Income":-6391000.0,"Other Income Expense":-2035000.0,"Other Non Operating Income Expenses":-2035000.0,"Net Non Operating Interest Income Expense":-969000.0,"Interest Expense Non Operating":969000.0,"Interest Income Non Operating":0.0,"Operating Income":-3388000.0,"Operating Expense":111920000.0,"Other Operating Expenses":36613000.0,"Depreciation Amortization Depletion Income Statement":3892000.0,"Depreciation And Amortization In Income Statement":3892000.0,"Selling General And Administration":71415000.0,"Selling And Marketing Expense":26525000.0,"General And Administrative Expense":44890000.0,"Other Gand A":15544000.0,"Salaries And Wages":29346000.0,"Gross Profit":108532000.0,"Cost Of Revenue":133976000.0,"Total Revenue":242508000.0,"Operating Revenue":242508000.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.258,"Normalized EBITDA":1386000.0,"Net Income From Continuing Operation Net Minority Interest":-4689000.0,"Reconciled Depreciation":3929000.0,"Reconciled Cost Of Revenue":109399000.0,"EBITDA":1386000.0,"EBIT":-2543000.0,"Net Interest Income":-1953000.0,"Interest Expense":1953000.0,"Interest Income":0.0,"Normalized Income":-4689000.0,"Net Income From Continuing And Discontinued Operation":-4689000.0,"Total Expenses":225828000.0,"Total Operating Income As Reported":-2543000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-4689000.0,"Net Income Common Stockholders":-4689000.0,"Net Income":-4689000.0,"Net Income Including Noncontrolling Interests":-4689000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-4689000.0,"Tax Provision":193000.0,"Pretax Income":-4496000.0,"Other Income Expense":302000.0,"Other Non Operating Income Expenses":302000.0,"Net Non Operating Interest Income Expense":-1953000.0,"Interest Expense Non Operating":1953000.0,"Interest Income Non Operating":0.0,"Operating Income":-2844000.0,"Operating Expense":116429000.0,"Other Operating Expenses":33698000.0,"Depreciation Amortization Depletion Income Statement":3929000.0,"Depreciation And Amortization In Income Statement":3929000.0,"Selling General And Administration":78802000.0,"Selling And Marketing Expense":30076000.0,"General And Administrative Expense":48726000.0,"Other Gand A":48726000.0,"Salaries And Wages":null,"Gross Profit":113585000.0,"Cost Of Revenue":109399000.0,"Total Revenue":222985000.0,"Operating Revenue":222985000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-89701000.0,"Repayment Of Debt":-10086000.0,"Issuance Of Debt":null,"Capital Expenditure":-1068000.0,"End Cash Position":311096000.0,"Beginning Cash Position":418601000.0,"Effect Of Exchange Rate Changes":4836000.0,"Changes In Cash":-112341000.0,"Financing Cash Flow":-23054000.0,"Cash Flow From Continuing Financing Activities":-23054000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-2872000.0,"Proceeds From Stock Option Exercised":126000.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":-20086000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-20086000.0,"Long Term Debt Payments":-10086000.0,"Investing Cash Flow":-653000.0,"Cash Flow From Continuing Investing Activities":-654000.0,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Capital Expenditure Reported":-1068000.0,"Operating Cash Flow":-88633000.0,"Cash Flow From Continuing Operating Activities":-88634000.0,"Taxes Refund Paid":831000.0,"Interest Received Cfo":587000.0,"Change In Working Capital":-80002000.0,"Change In Other Working Capital":2750000.0,"Change In Other Current Liabilities":-101502000.0,"Change In Other Current Assets":4724000.0,"Change In Payables And Accrued Expense":-20889000.0,"Change In Payable":-20889000.0,"Change In Inventory":46472000.0,"Change In Receivables":-11557000.0,"Other Non Cash Items":42000.0,"Stock Based Compensation":4950000.0,"Deferred Tax":1425000.0,"Deferred Income Tax":1425000.0,"Depreciation Amortization Depletion":18944000.0,"Depreciation And Amortization":18944000.0,"Net Income From Continuing Operations":-35410000.0},"2025-12-31":{"Free Cash Flow":114306000.0,"Repayment Of Debt":-9038000.0,"Issuance Of Debt":-22019000.0,"Capital Expenditure":-4166000.0,"End Cash Position":418601000.0,"Beginning Cash Position":461138000.0,"Effect Of Exchange Rate Changes":271000.0,"Changes In Cash":-42808000.0,"Financing Cash Flow":-32926000.0,"Cash Flow From Continuing Financing Activities":-32926000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-2962000.0,"Proceeds From Stock Option Exercised":1093000.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":-31057000.0,"Net Short Term Debt Issuance":-22019000.0,"Short Term Debt Issuance":-22019000.0,"Net Long Term Debt Issuance":-9038000.0,"Long Term Debt Payments":-9038000.0,"Investing Cash Flow":-128353000.0,"Cash Flow From Continuing Investing Activities":-128353000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Capital Expenditure Reported":-4166000.0,"Operating Cash Flow":118472000.0,"Cash Flow From Continuing Operating Activities":118474000.0,"Taxes Refund Paid":2793000.0,"Interest Received Cfo":1417000.0,"Change In Working Capital":103447000.0,"Change In Other Working Capital":-3243000.0,"Change In Other Current Liabilities":72301000.0,"Change In Other Current Assets":-37507000.0,"Change In Payables And Accrued Expense":38768000.0,"Change In Payable":38768000.0,"Change In Inventory":-19397000.0,"Change In Receivables":52525000.0,"Other Non Cash Items":2100000.0,"Stock Based Compensation":3473000.0,"Deferred Tax":358000.0,"Deferred Income Tax":358000.0,"Depreciation Amortization Depletion":12320000.0,"Depreciation And Amortization":12320000.0,"Net Income From Continuing Operations":-7436000.0},"2025-09-30":{"Free Cash Flow":-149177000.0,"Repayment Of Debt":-10806000.0,"Issuance Of Debt":22019000.0,"Capital Expenditure":-1450000.0,"End Cash Position":461138000.0,"Beginning Cash Position":603593000.0,"Effect Of Exchange Rate Changes":-3107000.0,"Changes In Cash":-139348000.0,"Financing Cash Flow":9828000.0,"Cash Flow From Continuing Financing Activities":9828000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-2752000.0,"Proceeds From Stock Option Exercised":1367000.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":11213000.0,"Net Short Term Debt Issuance":22019000.0,"Short Term Debt Issuance":22019000.0,"Net Long Term Debt Issuance":-10806000.0,"Long Term Debt Payments":-10806000.0,"Investing Cash Flow":-1450000.0,"Cash Flow From Continuing Investing Activities":-1450000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Capital Expenditure Reported":-1450000.0,"Operating Cash Flow":-147727000.0,"Cash Flow From Continuing Operating Activities":-147728000.0,"Taxes Refund Paid":-3165000.0,"Interest Received Cfo":1952000.0,"Change In Working Capital":-68300000.0,"Change In Other Working Capital":3254000.0,"Change In Other Current Liabilities":29546000.0,"Change In Other Current Assets":-3687000.0,"Change In Payables And Accrued Expense":-86005000.0,"Change In Payable":-86005000.0,"Change In Inventory":-20834000.0,"Change In Receivables":9426000.0,"Other Non Cash Items":1359000.0,"Stock Based Compensation":3531000.0,"Deferred Tax":2569000.0,"Deferred Income Tax":2569000.0,"Depreciation Amortization Depletion":12826000.0,"Depreciation And Amortization":12826000.0,"Net Income From Continuing Operations":-98499000.0},"2025-03-31":{"Free Cash Flow":18173000.0,"Repayment Of Debt":-2310000.0,"Issuance Of Debt":-15594000.0,"Capital Expenditure":-553000.0,"End Cash Position":14240000.0,"Beginning Cash Position":13836000.0,"Effect Of Exchange Rate Changes":-66000.0,"Changes In Cash":470000.0,"Financing Cash Flow":-17703000.0,"Cash Flow From Continuing Financing Activities":-17704000.0,"Net Other Financing Charges":1000.0,"Interest Paid Cff":-948000.0,"Proceeds From Stock Option Exercised":1148000.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":-17904000.0,"Net Short Term Debt Issuance":-15594000.0,"Short Term Debt Issuance":-15594000.0,"Net Long Term Debt Issuance":22690000.0,"Long Term Debt Payments":-2310000.0,"Investing Cash Flow":-553000.0,"Cash Flow From Continuing Investing Activities":-553000.0,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Capital Expenditure Reported":-553000.0,"Operating Cash Flow":18726000.0,"Cash Flow From Continuing Operating Activities":18726000.0,"Taxes Refund Paid":-10817000.0,"Interest Received Cfo":0.0,"Change In Working Capital":27565000.0,"Change In Other Working Capital":4092000.0,"Change In Other Current Liabilities":6354000.0,"Change In Other Current Assets":-8037000.0,"Change In Payables And Accrued Expense":-2195000.0,"Change In Payable":-2195000.0,"Change In Inventory":31747000.0,"Change In Receivables":-4396000.0,"Other Non Cash Items":969000.0,"Stock Based Compensation":3513000.0,"Deferred Tax":-903000.0,"Deferred Income Tax":-903000.0,"Depreciation Amortization Depletion":3892000.0,"Depreciation And Amortization":3892000.0,"Net Income From Continuing Operations":-5493000.0},"2024-12-31":{"Free Cash Flow":-6364000.0,"Repayment Of Debt":-2314000.0,"Issuance Of Debt":15278000.0,"Capital Expenditure":-412000.0,"End Cash Position":13836000.0,"Beginning Cash Position":8960000.0,"Effect Of Exchange Rate Changes":232000.0,"Changes In Cash":4644000.0,"Financing Cash Flow":11009000.0,"Cash Flow From Continuing Financing Activities":11009000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-1889000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":12964000.0,"Net Short Term Debt Issuance":15278000.0,"Short Term Debt Issuance":15278000.0,"Net Long Term Debt Issuance":-2314000.0,"Long Term Debt Payments":-2314000.0,"Investing Cash Flow":-412000.0,"Cash Flow From Continuing Investing Activities":-412000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Capital Expenditure Reported":-412000.0,"Operating Cash Flow":-5952000.0,"Cash Flow From Continuing Operating Activities":-5951000.0,"Taxes Refund Paid":-614000.0,"Interest Received Cfo":0.0,"Change In Working Capital":-11871000.0,"Change In Other Working Capital":614000.0,"Change In Other Current Liabilities":198000.0,"Change In Other Current Assets":1025000.0,"Change In Payables And Accrued Expense":26295000.0,"Change In Payable":26295000.0,"Change In Inventory":-39593000.0,"Change In Receivables":-410000.0,"Other Non Cash Items":1952000.0,"Stock Based Compensation":5147000.0,"Deferred Tax":194000.0,"Deferred Income Tax":194000.0,"Depreciation Amortization Depletion":3929000.0,"Depreciation And Amortization":3929000.0,"Net Income From Continuing Operations":-4689000.0}}}