{"ticker":"MAKO","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":87564647.0,"Share Issued":87564647.0,"Total Debt":29239000.0,"Tangible Book Value":174419000.0,"Invested Capital":174419000.0,"Working Capital":92727000.0,"Net Tangible Assets":174419000.0,"Capital Lease Obligations":44000.0,"Common Stock Equity":174419000.0,"Total Capitalization":174419000.0,"Total Equity Gross Minority Interest":174419000.0,"Stockholders Equity":174419000.0,"Gains Losses Not Affecting Retained Earnings":1851000.0,"Other Equity Adjustments":1851000.0,"Retained Earnings":-7732000.0,"Additional Paid In Capital":16582000.0,"Capital Stock":163718000.0,"Common Stock":163718000.0,"Total Liabilities Net Minority Interest":99892000.0,"Total Non Current Liabilities Net Minority Interest":57829000.0,"Non Current Accrued Expenses":1121000.0,"Non Current Deferred Liabilities":8641000.0,"Non Current Deferred Revenue":321000.0,"Non Current Deferred Taxes Liabilities":8320000.0,"Long Term Debt And Capital Lease Obligation":29195000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":18872000.0,"Current Liabilities":42063000.0,"Other Current Liabilities":13147000.0,"Current Deferred Liabilities":373000.0,"Current Deferred Revenue":373000.0,"Current Debt And Capital Lease Obligation":44000.0,"Current Capital Lease Obligation":44000.0,"Payables And Accrued Expenses":28499000.0,"Current Accrued Expenses":null,"Payables":28499000.0,"Dueto Related Parties Current":1666000.0,"Total Tax Payable":9805000.0,"Income Tax Payable":9805000.0,"Accounts Payable":17028000.0,"Total Assets":274311000.0,"Total Non Current Assets":139521000.0,"Other Non Current Assets":16650000.0,"Net PPE":122871000.0,"Accumulated Depreciation":-63497000.0,"Gross PPE":186368000.0,"Construction In Progress":5688000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":50937000.0,"Current Assets":134790000.0,"Other Current Assets":287000.0,"Hedging Assets Current":null,"Prepaid Assets":2560000.0,"Inventory":33013000.0,"Other Inventories":13646000.0,"Finished Goods":1670000.0,"Work In Process":1926000.0,"Raw Materials":15771000.0,"Receivables":4887000.0,"Other Receivables":1800000.0,"Accounts Receivable":3087000.0,"Cash Cash Equivalents And Short Term Investments":94043000.0,"Other Short Term Investments":1069000.0,"Cash And Cash Equivalents":92974000.0},"2025-12-31":{"Ordinary Shares Number":87009006.0,"Share Issued":87009006.0,"Total Debt":69000.0,"Tangible Book Value":150733000.0,"Invested Capital":150733000.0,"Working Capital":82874000.0,"Net Tangible Assets":150733000.0,"Capital Lease Obligations":69000.0,"Common Stock Equity":150733000.0,"Total Capitalization":150733000.0,"Total Equity Gross Minority Interest":150733000.0,"Stockholders Equity":150733000.0,"Gains Losses Not Affecting Retained Earnings":2350000.0,"Other Equity Adjustments":2350000.0,"Retained Earnings":-30881000.0,"Additional Paid In Capital":16817000.0,"Capital Stock":162447000.0,"Common Stock":162447000.0,"Total Liabilities Net Minority Interest":57712000.0,"Total Non Current Liabilities Net Minority Interest":28864000.0,"Non Current Accrued Expenses":1062000.0,"Non Current Deferred Liabilities":7361000.0,"Non Current Deferred Revenue":399000.0,"Non Current Deferred Taxes Liabilities":6962000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":0.0,"Long Term Debt":null,"Long Term Provisions":20441000.0,"Current Liabilities":28848000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":350000.0,"Current Deferred Revenue":350000.0,"Current Debt And Capital Lease Obligation":69000.0,"Current Capital Lease Obligation":69000.0,"Payables And Accrued Expenses":28429000.0,"Current Accrued Expenses":null,"Payables":28429000.0,"Dueto Related Parties Current":782000.0,"Total Tax Payable":13925000.0,"Income Tax Payable":13925000.0,"Accounts Payable":13722000.0,"Total Assets":208445000.0,"Total Non Current Assets":96723000.0,"Other Non Current Assets":16142000.0,"Net PPE":80581000.0,"Accumulated Depreciation":-60762000.0,"Gross PPE":141343000.0,"Construction In Progress":7463000.0,"Other Properties":49114000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":49114000.0,"Current Assets":111722000.0,"Other Current Assets":137000.0,"Hedging Assets Current":0.0,"Prepaid Assets":2843000.0,"Inventory":29178000.0,"Other Inventories":11262000.0,"Finished Goods":1621000.0,"Work In Process":1584000.0,"Raw Materials":14711000.0,"Receivables":2051000.0,"Other Receivables":1800000.0,"Accounts Receivable":251000.0,"Cash Cash Equivalents And Short Term Investments":77513000.0,"Other Short Term Investments":236000.0,"Cash And Cash Equivalents":77277000.0},"2025-09-30":{"Ordinary Shares Number":80102756.0,"Share Issued":80102756.0,"Total Debt":5268000.0,"Tangible Book Value":97867000.0,"Invested Capital":102881000.0,"Working Capital":36208000.0,"Net Tangible Assets":97867000.0,"Capital Lease Obligations":95000.0,"Common Stock Equity":97867000.0,"Total Capitalization":102881000.0,"Total Equity Gross Minority Interest":97867000.0,"Stockholders Equity":97867000.0,"Gains Losses Not Affecting Retained Earnings":2059000.0,"Other Equity Adjustments":2059000.0,"Retained Earnings":-45183000.0,"Additional Paid In Capital":15982000.0,"Capital Stock":125009000.0,"Common Stock":125009000.0,"Total Liabilities Net Minority Interest":53546000.0,"Total Non Current Liabilities Net Minority Interest":33546000.0,"Non Current Accrued Expenses":1298000.0,"Non Current Deferred Liabilities":7440000.0,"Non Current Deferred Revenue":509000.0,"Non Current Deferred Taxes Liabilities":6931000.0,"Long Term Debt And Capital Lease Obligation":5016000.0,"Long Term Capital Lease Obligation":2000.0,"Long Term Debt":5014000.0,"Long Term Provisions":19792000.0,"Current Liabilities":20000000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":302000.0,"Current Deferred Revenue":302000.0,"Current Debt And Capital Lease Obligation":252000.0,"Current Capital Lease Obligation":93000.0,"Payables And Accrued Expenses":19446000.0,"Current Accrued Expenses":null,"Payables":19446000.0,"Dueto Related Parties Current":52000.0,"Total Tax Payable":6819000.0,"Income Tax Payable":6819000.0,"Accounts Payable":12575000.0,"Total Assets":151413000.0,"Total Non Current Assets":95206000.0,"Other Non Current Assets":15582000.0,"Net PPE":79624000.0,"Accumulated Depreciation":-57508000.0,"Gross PPE":137132000.0,"Construction In Progress":6095000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":49682000.0,"Current Assets":56208000.0,"Other Current Assets":null,"Hedging Assets Current":199000.0,"Prepaid Assets":2978000.0,"Inventory":22528000.0,"Other Inventories":7092000.0,"Finished Goods":398000.0,"Work In Process":2384000.0,"Raw Materials":12654000.0,"Receivables":728000.0,"Other Receivables":79000.0,"Accounts Receivable":649000.0,"Cash Cash Equivalents And Short Term Investments":29775000.0,"Other Short Term Investments":2056000.0,"Cash And Cash Equivalents":27719000.0},"2025-06-30":{"Ordinary Shares Number":79986000.0,"Share Issued":79986000.0,"Total Debt":5375000.0,"Tangible Book Value":96450000.0,"Invested Capital":101394000.0,"Working Capital":38939000.0,"Net Tangible Assets":96450000.0,"Capital Lease Obligations":119000.0,"Common Stock Equity":96450000.0,"Total Capitalization":101394000.0,"Total Equity Gross Minority Interest":96450000.0,"Stockholders Equity":96450000.0,"Gains Losses Not Affecting Retained Earnings":2480000.0,"Other Equity Adjustments":2480000.0,"Retained Earnings":-46378000.0,"Additional Paid In Capital":15641000.0,"Capital Stock":124707000.0,"Common Stock":124707000.0,"Total Liabilities Net Minority Interest":47875000.0,"Total Non Current Liabilities Net Minority Interest":31831000.0,"Non Current Accrued Expenses":1228000.0,"Non Current Deferred Liabilities":6310000.0,"Non Current Deferred Revenue":555000.0,"Non Current Deferred Taxes Liabilities":5755000.0,"Long Term Debt And Capital Lease Obligation":4963000.0,"Long Term Capital Lease Obligation":19000.0,"Long Term Debt":4944000.0,"Long Term Provisions":19330000.0,"Current Liabilities":16044000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":301000.0,"Current Deferred Revenue":301000.0,"Current Debt And Capital Lease Obligation":412000.0,"Current Capital Lease Obligation":100000.0,"Payables And Accrued Expenses":15331000.0,"Current Accrued Expenses":null,"Payables":15331000.0,"Dueto Related Parties Current":138000.0,"Total Tax Payable":5807000.0,"Income Tax Payable":5807000.0,"Accounts Payable":9386000.0,"Total Assets":144325000.0,"Total Non Current Assets":89342000.0,"Other Non Current Assets":12643000.0,"Net PPE":76699000.0,"Accumulated Depreciation":-57130000.0,"Gross PPE":133829000.0,"Construction In Progress":5607000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":48416000.0,"Current Assets":54983000.0,"Other Current Assets":null,"Hedging Assets Current":19000.0,"Prepaid Assets":1709000.0,"Inventory":23488000.0,"Other Inventories":8017000.0,"Finished Goods":986000.0,"Work In Process":1502000.0,"Raw Materials":12983000.0,"Receivables":878000.0,"Other Receivables":112000.0,"Accounts Receivable":766000.0,"Cash Cash Equivalents And Short Term Investments":28889000.0,"Other Short Term Investments":295000.0,"Cash And Cash Equivalents":28594000.0},"2025-03-31":{"Ordinary Shares Number":79297000.0,"Share Issued":79297000.0,"Total Debt":5624000.0,"Tangible Book Value":86706000.0,"Invested Capital":91578000.0,"Working Capital":22879000.0,"Net Tangible Assets":86706000.0,"Capital Lease Obligations":142000.0,"Common Stock Equity":86706000.0,"Total Capitalization":91578000.0,"Total Equity Gross Minority Interest":86706000.0,"Stockholders Equity":86706000.0,"Gains Losses Not Affecting Retained Earnings":3348000.0,"Other Equity Adjustments":3348000.0,"Retained Earnings":-55197000.0,"Additional Paid In Capital":15873000.0,"Capital Stock":122682000.0,"Common Stock":122682000.0,"Total Liabilities Net Minority Interest":42630000.0,"Total Non Current Liabilities Net Minority Interest":28230000.0,"Non Current Accrued Expenses":1157000.0,"Non Current Deferred Liabilities":3224000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":3224000.0,"Long Term Debt And Capital Lease Obligation":4917000.0,"Long Term Capital Lease Obligation":45000.0,"Long Term Debt":4872000.0,"Long Term Provisions":18932000.0,"Current Liabilities":14400000.0,"Other Current Liabilities":1000000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":707000.0,"Current Capital Lease Obligation":97000.0,"Payables And Accrued Expenses":12693000.0,"Current Accrued Expenses":null,"Payables":12693000.0,"Dueto Related Parties Current":154000.0,"Total Tax Payable":2435000.0,"Income Tax Payable":2435000.0,"Accounts Payable":10104000.0,"Total Assets":129336000.0,"Total Non Current Assets":92057000.0,"Other Non Current Assets":16372000.0,"Net PPE":75685000.0,"Accumulated Depreciation":-54938000.0,"Gross PPE":130623000.0,"Construction In Progress":null,"Other Properties":14773000.0,"Machinery Furniture Equipment":39345000.0,"Buildings And Improvements":null,"Current Assets":37279000.0,"Other Current Assets":null,"Hedging Assets Current":22000.0,"Prepaid Assets":2012000.0,"Inventory":21415000.0,"Other Inventories":null,"Finished Goods":407000.0,"Work In Process":9583000.0,"Raw Materials":11425000.0,"Receivables":3253000.0,"Other Receivables":85000.0,"Accounts Receivable":3168000.0,"Cash Cash Equivalents And Short Term Investments":10577000.0,"Other Short Term Investments":177000.0,"Cash And Cash Equivalents":10400000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Accrued Expenses":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":0.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":4875000.0,"Long Term Capital Lease Obligation":69000.0,"Long Term Debt":4806000.0,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":0.0,"Payables":null,"Dueto Related Parties Current":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,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":0.0,"Other Properties":46929000.0,"Machinery Furniture Equipment":39228000.0,"Buildings And Improvements":46929000.0,"Current Assets":null,"Other Current Assets":60000.0,"Hedging Assets Current":33000.0,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":129209.738785,"Tax Rate For Calcs":0.342731,"Normalized EBITDA":37698000.0,"Total Unusual Items":377000.0,"Total Unusual Items Excluding Goodwill":377000.0,"Net Income From Continuing Operation Net Minority Interest":23149000.0,"Reconciled Depreciation":2735000.0,"Reconciled Cost Of Revenue":24541000.0,"EBITDA":38075000.0,"EBIT":35340000.0,"Net Interest Income":389000.0,"Interest Expense":120000.0,"Interest Income":509000.0,"Normalized Income":22901209.738785,"Net Income From Continuing And Discontinued Operation":23149000.0,"Total Expenses":34320000.0,"Rent Expense Supplemental":null,"Diluted Average Shares":89472000.0,"Basic Average Shares":87753000.0,"Diluted EPS":0.26,"Basic EPS":0.26,"Diluted NI Availto Com Stockholders":23149000.0,"Net Income Common Stockholders":23149000.0,"Net Income":23149000.0,"Net Income Including Noncontrolling Interests":23149000.0,"Net Income Continuous Operations":23149000.0,"Tax Provision":12071000.0,"Pretax Income":35220000.0,"Other Income Expense":556000.0,"Other Non Operating Income Expenses":179000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":377000.0,"Net Non Operating Interest Income Expense":389000.0,"Interest Expense Non Operating":120000.0,"Interest Income Non Operating":509000.0,"Operating Income":34275000.0,"Operating Expense":7074000.0,"Other Operating Expenses":2686000.0,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":30000.0,"Depreciation And Amortization In Income Statement":30000.0,"Depreciation Income Statement":30000.0,"Selling General And Administration":4358000.0,"General And Administrative Expense":4358000.0,"Other Gand A":2046000.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":2312000.0,"Gross Profit":41349000.0,"Cost Of Revenue":27246000.0,"Total Revenue":68595000.0,"Operating Revenue":68595000.0},"2025-12-31":{"Tax Effect Of Unusual Items":100227.690644,"Tax Rate For Calcs":0.355417,"Normalized EBITDA":24646000.0,"Total Unusual Items":282000.0,"Total Unusual Items Excluding Goodwill":282000.0,"Net Income From Continuing Operation Net Minority Interest":14302000.0,"Reconciled Depreciation":2413000.0,"Reconciled Cost Of Revenue":20516000.0,"EBITDA":24928000.0,"EBIT":22515000.0,"Net Interest Income":21000.0,"Interest Expense":327000.0,"Interest Income":348000.0,"Normalized Income":14120227.690644,"Net Income From Continuing And Discontinued Operation":14302000.0,"Total Expenses":27290000.0,"Rent Expense Supplemental":12000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":14302000.0,"Net Income Common Stockholders":14302000.0,"Net Income":14302000.0,"Net Income Including Noncontrolling Interests":14302000.0,"Net Income Continuous Operations":14302000.0,"Tax Provision":7886000.0,"Pretax Income":22188000.0,"Other Income Expense":-937000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":282000.0,"Net Non Operating Interest Income Expense":21000.0,"Interest Expense Non Operating":327000.0,"Interest Income Non Operating":348000.0,"Operating Income":23104000.0,"Operating Expense":6774000.0,"Other Operating Expenses":3060000.0,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":3578000.0,"General And Administrative Expense":3578000.0,"Other Gand A":497000.0,"Insurance And Claims":83000.0,"Rent And Landing Fees":12000.0,"Salaries And Wages":2986000.0,"Gross Profit":29878000.0,"Cost Of Revenue":20516000.0,"Total Revenue":50394000.0,"Operating Revenue":50394000.0},"2025-09-30":{"Tax Effect Of Unusual Items":88650.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":5506000.0,"Total Unusual Items":591000.0,"Total Unusual Items Excluding Goodwill":591000.0,"Net Income From Continuing Operation Net Minority Interest":1196000.0,"Reconciled Depreciation":1631000.0,"Reconciled Cost Of Revenue":18135000.0,"EBITDA":6097000.0,"EBIT":4466000.0,"Net Interest Income":-28000.0,"Interest Expense":229000.0,"Interest Income":201000.0,"Normalized Income":693650.0,"Net Income From Continuing And Discontinued Operation":1196000.0,"Total Expenses":23901000.0,"Rent Expense Supplemental":11000.0,"Diluted Average Shares":81714000.0,"Basic Average Shares":80088000.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":1196000.0,"Net Income Common Stockholders":1196000.0,"Net Income":1196000.0,"Net Income Including Noncontrolling Interests":1196000.0,"Net Income Continuous Operations":1196000.0,"Tax Provision":3041000.0,"Pretax Income":4237000.0,"Other Income Expense":591000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":591000.0,"Net Non Operating Interest Income Expense":-28000.0,"Interest Expense Non Operating":229000.0,"Interest Income Non Operating":201000.0,"Operating Income":3674000.0,"Operating Expense":5766000.0,"Other Operating Expenses":2905000.0,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":2861000.0,"General And Administrative Expense":2861000.0,"Other Gand A":866000.0,"Insurance And Claims":131000.0,"Rent And Landing Fees":11000.0,"Salaries And Wages":1853000.0,"Gross Profit":9440000.0,"Cost Of Revenue":18135000.0,"Total Revenue":27575000.0,"Operating Revenue":27575000.0},"2025-06-30":{"Tax Effect Of Unusual Items":304500.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":16495000.0,"Total Unusual Items":2030000.0,"Total Unusual Items Excluding Goodwill":2030000.0,"Net Income From Continuing Operation Net Minority Interest":8818000.0,"Reconciled Depreciation":2498000.0,"Reconciled Cost Of Revenue":17265000.0,"EBITDA":18525000.0,"EBIT":16027000.0,"Net Interest Income":-217000.0,"Interest Expense":230000.0,"Interest Income":13000.0,"Normalized Income":7092500.0,"Net Income From Continuing And Discontinued Operation":8818000.0,"Total Expenses":24731000.0,"Rent Expense Supplemental":null,"Diluted Average Shares":81327000.0,"Basic Average Shares":79701000.0,"Diluted EPS":0.11,"Basic EPS":0.11,"Diluted NI Availto Com Stockholders":8818000.0,"Net Income Common Stockholders":8818000.0,"Net Income":8818000.0,"Net Income Including Noncontrolling Interests":8818000.0,"Net Income Continuous Operations":8818000.0,"Tax Provision":6979000.0,"Pretax Income":15797000.0,"Other Income Expense":2030000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":1000000.0,"Restructuring And Mergern Acquisition":-1000000.0,"Gain On Sale Of Security":1030000.0,"Net Non Operating Interest Income Expense":-217000.0,"Interest Expense Non Operating":230000.0,"Interest Income Non Operating":13000.0,"Operating Income":13984000.0,"Operating Expense":5003000.0,"Other Operating Expenses":2400000.0,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":35000.0,"Depreciation And Amortization In Income Statement":35000.0,"Depreciation Income Statement":35000.0,"Selling General And Administration":2568000.0,"General And Administrative Expense":2568000.0,"Other Gand A":530000.0,"Insurance And Claims":123000.0,"Rent And Landing Fees":null,"Salaries And Wages":1915000.0,"Gross Profit":18987000.0,"Cost Of Revenue":19728000.0,"Total Revenue":38715000.0,"Operating Revenue":38715000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-195606.862274,"Tax Rate For Calcs":0.244509,"Normalized EBITDA":15182000.0,"Total Unusual Items":-800000.0,"Total Unusual Items Excluding Goodwill":-800000.0,"Net Income From Continuing Operation Net Minority Interest":9424000.0,"Reconciled Depreciation":1682000.0,"Reconciled Cost Of Revenue":13359000.0,"EBITDA":14382000.0,"EBIT":12700000.0,"Net Interest Income":-222000.0,"Interest Expense":226000.0,"Interest Income":4000.0,"Normalized Income":10028393.137726,"Net Income From Continuing And Discontinued Operation":9424000.0,"Total Expenses":18292000.0,"Rent Expense Supplemental":8000.0,"Diluted Average Shares":80688000.0,"Basic Average Shares":79062000.0,"Diluted EPS":0.12,"Basic EPS":0.12,"Diluted NI Availto Com Stockholders":9424000.0,"Net Income Common Stockholders":9424000.0,"Net Income":9424000.0,"Net Income Including Noncontrolling Interests":9424000.0,"Net Income Continuous Operations":9424000.0,"Tax Provision":3050000.0,"Pretax Income":12474000.0,"Other Income Expense":-800000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-800000.0,"Net Non Operating Interest Income Expense":-222000.0,"Interest Expense Non Operating":226000.0,"Interest Income Non Operating":4000.0,"Operating Income":13496000.0,"Operating Expense":3287000.0,"Other Operating Expenses":1586000.0,"Other Taxes":4000.0,"Depreciation Amortization Depletion Income Statement":36000.0,"Depreciation And Amortization In Income Statement":36000.0,"Depreciation Income Statement":36000.0,"Selling General And Administration":1665000.0,"General And Administrative Expense":1665000.0,"Other Gand A":529000.0,"Insurance And Claims":120000.0,"Rent And Landing Fees":8000.0,"Salaries And Wages":1136000.0,"Gross Profit":16783000.0,"Cost Of Revenue":15005000.0,"Total Revenue":31788000.0,"Operating Revenue":31788000.0},"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,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":1000.0,"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,"Other Non Operating Income Expenses":-483000.0,"Special Income Charges":-18000.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":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,"Other Taxes":5000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":109000.0,"Rent And Landing Fees":1000.0,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":15868000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Capital Expenditure":-3302000.0,"Income Tax Paid Supplemental Data":14833000.0,"End Cash Position":92974000.0,"Beginning Cash Position":77277000.0,"Effect Of Exchange Rate Changes":-370000.0,"Changes In Cash":16067000.0,"Financing Cash Flow":701000.0,"Cash Flow From Continuing Financing Activities":701000.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":701000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3804000.0,"Cash Flow From Continuing Investing Activities":-3804000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-502000.0,"Sale Of Business":0.0,"Purchase Of Business":-502000.0,"Capital Expenditure Reported":-3302000.0,"Operating Cash Flow":19170000.0,"Cash Flow From Continuing Operating Activities":19170000.0,"Change In Working Capital":-8229000.0,"Change In Payables And Accrued Expense":285000.0,"Change In Payable":285000.0,"Change In Account Payable":2748000.0,"Change In Tax Payable":-4120000.0,"Change In Income Tax Payable":-4120000.0,"Change In Prepaid Assets":-346000.0,"Change In Inventory":-5332000.0,"Change In Receivables":-2836000.0,"Other Non Cash Items":-128000.0,"Stock Based Compensation":335000.0,"Asset Impairment Charge":null,"Deferred Tax":1358000.0,"Deferred Income Tax":1358000.0,"Depreciation Amortization Depletion":2735000.0,"Operating Gains Losses":-50000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-50000.0,"Net Income From Continuing Operations":23149000.0},"2025-12-31":{"Free Cash Flow":19277000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-6519000.0,"Issuance Of Debt":null,"Capital Expenditure":-2673000.0,"Income Tax Paid Supplemental Data":779000.0,"End Cash Position":77277000.0,"Beginning Cash Position":27719000.0,"Effect Of Exchange Rate Changes":80000.0,"Changes In Cash":49478000.0,"Financing Cash Flow":30918000.0,"Cash Flow From Continuing Financing Activities":30918000.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":39495000.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-6519000.0,"Net Long Term Debt Issuance":-6519000.0,"Long Term Debt Payments":-6519000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3390000.0,"Cash Flow From Continuing Investing Activities":-3390000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":-717000.0,"Sale Of Business":0.0,"Purchase Of Business":-717000.0,"Capital Expenditure Reported":-2673000.0,"Operating Cash Flow":21950000.0,"Cash Flow From Continuing Operating Activities":21950000.0,"Change In Working Capital":2441000.0,"Change In Payables And Accrued Expense":7997000.0,"Change In Payable":7997000.0,"Change In Account Payable":8039000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-44000.0,"Change In Inventory":-6193000.0,"Change In Receivables":681000.0,"Other Non Cash Items":1529000.0,"Stock Based Compensation":835000.0,"Asset Impairment Charge":null,"Deferred Tax":31000.0,"Deferred Income Tax":31000.0,"Depreciation Amortization Depletion":2413000.0,"Operating Gains Losses":399000.0,"Gain Loss On Investment Securities":243000.0,"Net Foreign Currency Exchange Gain Loss":156000.0,"Net Income From Continuing Operations":14302000.0},"2025-09-30":{"Free Cash Flow":1249000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-338000.0,"Issuance Of Debt":null,"Capital Expenditure":-3347000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":27719000.0,"Beginning Cash Position":28594000.0,"Effect Of Exchange Rate Changes":-64000.0,"Changes In Cash":-811000.0,"Financing Cash Flow":-255000.0,"Cash Flow From Continuing Financing Activities":-255000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":83000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-338000.0,"Net Long Term Debt Issuance":-338000.0,"Long Term Debt Payments":-338000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-5152000.0,"Cash Flow From Continuing Investing Activities":-5152000.0,"Net Investment Purchase And Sale":-1800000.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":-5000.0,"Sale Of Business":0.0,"Purchase Of Business":-5000.0,"Capital Expenditure Reported":-3347000.0,"Operating Cash Flow":4596000.0,"Cash Flow From Continuing Operating Activities":4596000.0,"Change In Working Capital":281000.0,"Change In Payables And Accrued Expense":2990000.0,"Change In Payable":2990000.0,"Change In Account Payable":3002000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1183000.0,"Change In Inventory":-1612000.0,"Change In Receivables":86000.0,"Other Non Cash Items":346000.0,"Stock Based Compensation":560000.0,"Asset Impairment Charge":null,"Deferred Tax":1176000.0,"Deferred Income Tax":1176000.0,"Depreciation Amortization Depletion":1631000.0,"Operating Gains Losses":-593000.0,"Gain Loss On Investment Securities":-224000.0,"Net Foreign Currency Exchange Gain Loss":-369000.0,"Net Income From Continuing Operations":1195000.0},"2025-06-30":{"Free Cash Flow":16334000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-413000.0,"Issuance Of Debt":null,"Capital Expenditure":-3909000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":28594000.0,"Beginning Cash Position":10400000.0,"Effect Of Exchange Rate Changes":21000.0,"Changes In Cash":18173000.0,"Financing Cash Flow":949000.0,"Cash Flow From Continuing Financing Activities":949000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":1362000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-413000.0,"Net Long Term Debt Issuance":-413000.0,"Long Term Debt Payments":-413000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3019000.0,"Cash Flow From Continuing Investing Activities":-3019000.0,"Net Investment Purchase And Sale":1000000.0,"Sale Of Investment":1000000.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":-110000.0,"Sale Of Business":0.0,"Purchase Of Business":-110000.0,"Capital Expenditure Reported":-3909000.0,"Operating Cash Flow":20243000.0,"Cash Flow From Continuing Operating Activities":20243000.0,"Change In Working Capital":5942000.0,"Change In Payables And Accrued Expense":2226000.0,"Change In Payable":2226000.0,"Change In Account Payable":2317000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-104000.0,"Change In Inventory":1231000.0,"Change In Receivables":2589000.0,"Other Non Cash Items":927000.0,"Stock Based Compensation":431000.0,"Asset Impairment Charge":null,"Deferred Tax":2531000.0,"Deferred Income Tax":2531000.0,"Depreciation Amortization Depletion":2498000.0,"Operating Gains Losses":-904000.0,"Gain Loss On Investment Securities":-5000.0,"Net Foreign Currency Exchange Gain Loss":-899000.0,"Net Income From Continuing Operations":8818000.0},"2025-03-31":{"Free Cash Flow":3796000.0,"Repurchase Of Capital Stock":-1357000.0,"Repayment Of Debt":-925000.0,"Issuance Of Debt":null,"Capital Expenditure":-2391000.0,"Income Tax Paid Supplemental Data":5072000.0,"End Cash Position":10400000.0,"Beginning Cash Position":14521000.0,"Effect Of Exchange Rate Changes":8000.0,"Changes In Cash":-4129000.0,"Financing Cash Flow":-1541000.0,"Cash Flow From Continuing Financing Activities":-1541000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-317000.0,"Proceeds From Stock Option Exercised":1058000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":-1357000.0,"Common Stock Payments":-1357000.0,"Net Issuance Payments Of Debt":-925000.0,"Net Long Term Debt Issuance":-925000.0,"Long Term Debt Payments":-925000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-8775000.0,"Cash Flow From Continuing Investing Activities":-8775000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-6384000.0,"Sale Of Business":346000.0,"Purchase Of Business":-6730000.0,"Capital Expenditure Reported":-2391000.0,"Operating Cash Flow":6187000.0,"Cash Flow From Continuing Operating Activities":6187000.0,"Change In Working Capital":-6130000.0,"Change In Payables And Accrued Expense":-2765000.0,"Change In Payable":-2765000.0,"Change In Account Payable":-696000.0,"Change In Tax Payable":-1911000.0,"Change In Income Tax Payable":-1911000.0,"Change In Prepaid Assets":-17000.0,"Change In Inventory":-46000.0,"Change In Receivables":-3302000.0,"Other Non Cash Items":280000.0,"Stock Based Compensation":147000.0,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":1682000.0,"Operating Gains Losses":784000.0,"Gain Loss On Investment Securities":280000.0,"Net Foreign Currency Exchange Gain Loss":504000.0,"Net Income From Continuing Operations":9424000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":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 Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Payables And 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 Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":23000.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}