{"ticker":"MG","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":31816681.0,"Share Issued":31816681.0,"Net Debt":156364000.0,"Total Debt":216702000.0,"Tangible Book Value":11885000.0,"Invested Capital":414581000.0,"Working Capital":94064000.0,"Net Tangible Assets":11885000.0,"Capital Lease Obligations":35349000.0,"Common Stock Equity":233228000.0,"Total Capitalization":401719000.0,"Total Equity Gross Minority Interest":233597000.0,"Minority Interest":369000.0,"Stockholders Equity":233228000.0,"Gains Losses Not Affecting Retained Earnings":-33019000.0,"Other Equity Adjustments":-33019000.0,"Retained Earnings":9241000.0,"Additional Paid In Capital":256316000.0,"Capital Stock":690000.0,"Common Stock":690000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":339073000.0,"Total Non Current Liabilities Net Minority Interest":222252000.0,"Other Non Current Liabilities":34329000.0,"Non Current Deferred Liabilities":1910000.0,"Non Current Deferred Taxes Liabilities":1910000.0,"Long Term Debt And Capital Lease Obligation":186013000.0,"Long Term Capital Lease Obligation":17522000.0,"Long Term Debt":168491000.0,"Current Liabilities":116821000.0,"Current Deferred Liabilities":10233000.0,"Current Deferred Revenue":10233000.0,"Current Debt And Capital Lease Obligation":30689000.0,"Current Capital Lease Obligation":17827000.0,"Current Debt":12862000.0,"Other Current Borrowings":12862000.0,"Pensionand Other Post Retirement Benefit Plans Current":2716000.0,"Payables And Accrued Expenses":73183000.0,"Current Accrued Expenses":54656000.0,"Payables":18527000.0,"Total Tax Payable":487000.0,"Income Tax Payable":487000.0,"Accounts Payable":18040000.0,"Total Assets":572670000.0,"Total Non Current Assets":361785000.0,"Other Non Current Assets":39517000.0,"Non Current Deferred Assets":5672000.0,"Non Current Deferred Taxes Assets":5672000.0,"Goodwill And Other Intangible Assets":221343000.0,"Other Intangible Assets":37690000.0,"Goodwill":183653000.0,"Net PPE":95253000.0,"Accumulated Depreciation":-259984000.0,"Gross PPE":355237000.0,"Machinery Furniture Equipment":330298000.0,"Buildings And Improvements":22477000.0,"Land And Improvements":2462000.0,"Properties":0.0,"Current Assets":210885000.0,"Other Current Assets":19211000.0,"Inventory":15278000.0,"Finished Goods":3777000.0,"Work In Process":1302000.0,"Raw Materials":10199000.0,"Receivables":151407000.0,"Receivables Adjustments Allowances":-3333000.0,"Other Receivables":31731000.0,"Accounts Receivable":123009000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":24989000.0,"Cash And Cash Equivalents":24989000.0},"2025-12-31":{"Ordinary Shares Number":31567434.0,"Share Issued":31567434.0,"Net Debt":149984000.0,"Total Debt":213239000.0,"Tangible Book Value":11868000.0,"Invested Capital":413096000.0,"Working Capital":91884000.0,"Net Tangible Assets":11868000.0,"Capital Lease Obligations":35247000.0,"Common Stock Equity":235104000.0,"Total Capitalization":400247000.0,"Total Equity Gross Minority Interest":235645000.0,"Minority Interest":541000.0,"Stockholders Equity":235104000.0,"Gains Losses Not Affecting Retained Earnings":-29111000.0,"Other Equity Adjustments":-29111000.0,"Retained Earnings":6853000.0,"Additional Paid In Capital":256863000.0,"Capital Stock":499000.0,"Common Stock":499000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":343136000.0,"Total Non Current Liabilities Net Minority Interest":218828000.0,"Other Non Current Liabilities":35081000.0,"Non Current Deferred Liabilities":1264000.0,"Non Current Deferred Taxes Liabilities":1264000.0,"Long Term Debt And Capital Lease Obligation":182483000.0,"Long Term Capital Lease Obligation":17340000.0,"Long Term Debt":165143000.0,"Current Liabilities":124308000.0,"Current Deferred Liabilities":9099000.0,"Current Deferred Revenue":9099000.0,"Current Debt And Capital Lease Obligation":30756000.0,"Current Capital Lease Obligation":17907000.0,"Current Debt":12849000.0,"Other Current Borrowings":12849000.0,"Pensionand Other Post Retirement Benefit Plans Current":4552000.0,"Payables And Accrued Expenses":79901000.0,"Current Accrued Expenses":63493000.0,"Payables":16408000.0,"Total Tax Payable":1465000.0,"Income Tax Payable":1465000.0,"Accounts Payable":14943000.0,"Total Assets":578781000.0,"Total Non Current Assets":362589000.0,"Other Non Current Assets":40812000.0,"Non Current Deferred Assets":5377000.0,"Non Current Deferred Taxes Assets":5377000.0,"Goodwill And Other Intangible Assets":223236000.0,"Other Intangible Assets":38407000.0,"Goodwill":184829000.0,"Net PPE":93164000.0,"Accumulated Depreciation":-257033000.0,"Gross PPE":350197000.0,"Machinery Furniture Equipment":325344000.0,"Buildings And Improvements":22383000.0,"Land And Improvements":2470000.0,"Properties":0.0,"Current Assets":216192000.0,"Other Current Assets":19509000.0,"Inventory":14002000.0,"Finished Goods":3838000.0,"Work In Process":912000.0,"Raw Materials":9252000.0,"Receivables":154673000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":154673000.0,"Allowance For Doubtful Accounts Receivable":-3566000.0,"Gross Accounts Receivable":158239000.0,"Cash Cash Equivalents And Short Term Investments":28008000.0,"Cash And Cash Equivalents":28008000.0},"2025-09-30":{"Ordinary Shares Number":31548153.0,"Share Issued":31548153.0,"Net Debt":174465000.0,"Total Debt":234368000.0,"Tangible Book Value":5229000.0,"Invested Capital":429674000.0,"Working Capital":111707000.0,"Net Tangible Assets":5229000.0,"Capital Lease Obligations":32098000.0,"Common Stock Equity":227404000.0,"Total Capitalization":416639000.0,"Total Equity Gross Minority Interest":227826000.0,"Minority Interest":422000.0,"Stockholders Equity":227404000.0,"Gains Losses Not Affecting Retained Earnings":-31328000.0,"Other Equity Adjustments":-31328000.0,"Retained Earnings":2955000.0,"Additional Paid In Capital":255297000.0,"Capital Stock":480000.0,"Common Stock":480000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":368430000.0,"Total Non Current Liabilities Net Minority Interest":242639000.0,"Other Non Current Liabilities":35889000.0,"Non Current Deferred Liabilities":2880000.0,"Non Current Deferred Taxes Liabilities":2880000.0,"Long Term Debt And Capital Lease Obligation":203870000.0,"Long Term Capital Lease Obligation":14635000.0,"Long Term Debt":189235000.0,"Current Liabilities":125791000.0,"Current Deferred Liabilities":8148000.0,"Current Deferred Revenue":8148000.0,"Current Debt And Capital Lease Obligation":30498000.0,"Current Capital Lease Obligation":17463000.0,"Current Debt":13035000.0,"Other Current Borrowings":13035000.0,"Pensionand Other Post Retirement Benefit Plans Current":5425000.0,"Payables And Accrued Expenses":81720000.0,"Current Accrued Expenses":62901000.0,"Payables":18819000.0,"Total Tax Payable":444000.0,"Income Tax Payable":444000.0,"Accounts Payable":18375000.0,"Total Assets":596256000.0,"Total Non Current Assets":358758000.0,"Other Non Current Assets":43859000.0,"Non Current Deferred Assets":5066000.0,"Non Current Deferred Taxes Assets":5066000.0,"Goodwill And Other Intangible Assets":222175000.0,"Other Intangible Assets":38450000.0,"Goodwill":183725000.0,"Net PPE":87658000.0,"Accumulated Depreciation":-261735000.0,"Gross PPE":349393000.0,"Machinery Furniture Equipment":324810000.0,"Buildings And Improvements":22114000.0,"Land And Improvements":2469000.0,"Properties":0.0,"Current Assets":237498000.0,"Other Current Assets":20111000.0,"Inventory":14795000.0,"Finished Goods":3811000.0,"Work In Process":1143000.0,"Raw Materials":9841000.0,"Receivables":174787000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":174787000.0,"Allowance For Doubtful Accounts Receivable":-3238000.0,"Gross Accounts Receivable":178025000.0,"Cash Cash Equivalents And Short Term Investments":27805000.0,"Cash And Cash Equivalents":27805000.0},"2025-06-30":{"Ordinary Shares Number":31538050.0,"Share Issued":31538050.0,"Net Debt":169457000.0,"Total Debt":222222000.0,"Tangible Book Value":-8848000.0,"Invested Capital":405262000.0,"Working Capital":84813000.0,"Net Tangible Assets":-8848000.0,"Capital Lease Obligations":32808000.0,"Common Stock Equity":215848000.0,"Total Capitalization":392193000.0,"Total Equity Gross Minority Interest":216175000.0,"Minority Interest":327000.0,"Stockholders Equity":215848000.0,"Gains Losses Not Affecting Retained Earnings":-28343000.0,"Other Equity Adjustments":-28343000.0,"Retained Earnings":-10153000.0,"Additional Paid In Capital":253879000.0,"Capital Stock":465000.0,"Common Stock":465000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":354868000.0,"Total Non Current Liabilities Net Minority Interest":226374000.0,"Other Non Current Liabilities":31919000.0,"Non Current Deferred Liabilities":2216000.0,"Non Current Deferred Taxes Liabilities":2216000.0,"Long Term Debt And Capital Lease Obligation":192239000.0,"Long Term Capital Lease Obligation":15894000.0,"Long Term Debt":176345000.0,"Current Liabilities":128494000.0,"Current Deferred Liabilities":9811000.0,"Current Deferred Revenue":9811000.0,"Current Debt And Capital Lease Obligation":29983000.0,"Current Capital Lease Obligation":16914000.0,"Current Debt":13069000.0,"Other Current Borrowings":13069000.0,"Pensionand Other Post Retirement Benefit Plans Current":6028000.0,"Payables And Accrued Expenses":82672000.0,"Current Accrued Expenses":63406000.0,"Payables":19266000.0,"Total Tax Payable":1028000.0,"Income Tax Payable":1028000.0,"Accounts Payable":18238000.0,"Total Assets":571043000.0,"Total Non Current Assets":357736000.0,"Other Non Current Assets":40438000.0,"Non Current Deferred Assets":6693000.0,"Non Current Deferred Taxes Assets":6693000.0,"Goodwill And Other Intangible Assets":224696000.0,"Other Intangible Assets":39571000.0,"Goodwill":185125000.0,"Net PPE":85909000.0,"Accumulated Depreciation":-258901000.0,"Gross PPE":344810000.0,"Machinery Furniture Equipment":319222000.0,"Buildings And Improvements":23118000.0,"Land And Improvements":2470000.0,"Properties":0.0,"Current Assets":213307000.0,"Other Current Assets":18409000.0,"Inventory":15118000.0,"Finished Goods":4311000.0,"Work In Process":1036000.0,"Raw Materials":9771000.0,"Receivables":159823000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":159823000.0,"Allowance For Doubtful Accounts Receivable":-2904000.0,"Gross Accounts Receivable":162727000.0,"Cash Cash Equivalents And Short Term Investments":19957000.0,"Cash And Cash Equivalents":19957000.0},"2025-03-31":{"Ordinary Shares Number":31325787.0,"Share Issued":31325787.0,"Net Debt":153338000.0,"Total Debt":204860000.0,"Tangible Book Value":-22052000.0,"Invested Capital":370539000.0,"Working Capital":58421000.0,"Net Tangible Assets":-22052000.0,"Capital Lease Obligations":32986000.0,"Common Stock Equity":198665000.0,"Total Capitalization":358165000.0,"Total Equity Gross Minority Interest":199001000.0,"Minority Interest":336000.0,"Stockholders Equity":198665000.0,"Gains Losses Not Affecting Retained Earnings":-40200000.0,"Other Equity Adjustments":-40200000.0,"Retained Earnings":-13170000.0,"Additional Paid In Capital":251629000.0,"Capital Stock":406000.0,"Common Stock":406000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":327788000.0,"Total Non Current Liabilities Net Minority Interest":210236000.0,"Other Non Current Liabilities":32772000.0,"Non Current Deferred Liabilities":2093000.0,"Non Current Deferred Taxes Liabilities":2093000.0,"Long Term Debt And Capital Lease Obligation":175371000.0,"Long Term Capital Lease Obligation":15871000.0,"Long Term Debt":159500000.0,"Current Liabilities":117552000.0,"Current Deferred Liabilities":10065000.0,"Current Deferred Revenue":10065000.0,"Current Debt And Capital Lease Obligation":29489000.0,"Current Capital Lease Obligation":17115000.0,"Current Debt":12374000.0,"Other Current Borrowings":12374000.0,"Pensionand Other Post Retirement Benefit Plans Current":6395000.0,"Payables And Accrued Expenses":71603000.0,"Current Accrued Expenses":57645000.0,"Payables":13958000.0,"Total Tax Payable":573000.0,"Income Tax Payable":573000.0,"Accounts Payable":13385000.0,"Total Assets":526789000.0,"Total Non Current Assets":350816000.0,"Other Non Current Assets":40952000.0,"Non Current Deferred Assets":6351000.0,"Non Current Deferred Taxes Assets":6351000.0,"Goodwill And Other Intangible Assets":220717000.0,"Other Intangible Assets":39187000.0,"Goodwill":181530000.0,"Net PPE":82796000.0,"Accumulated Depreciation":-248427000.0,"Gross PPE":331223000.0,"Machinery Furniture Equipment":301662000.0,"Buildings And Improvements":27120000.0,"Land And Improvements":2441000.0,"Properties":0.0,"Current Assets":175973000.0,"Other Current Assets":15104000.0,"Inventory":14141000.0,"Finished Goods":4759000.0,"Work In Process":1230000.0,"Raw Materials":8152000.0,"Receivables":128192000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":128192000.0,"Allowance For Doubtful Accounts Receivable":-3103000.0,"Gross Accounts Receivable":131295000.0,"Cash Cash Equivalents And Short Term Investments":18536000.0,"Cash And Cash Equivalents":18536000.0},"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,"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,"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":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":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,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-2613000.0,"Gross Accounts Receivable":129894000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-65648.994516,"Tax Rate For Calcs":0.138208,"Normalized EBITDA":14073000.0,"Total Unusual Items":-475000.0,"Total Unusual Items Excluding Goodwill":-475000.0,"Net Income From Continuing Operation Net Minority Interest":2388000.0,"Reconciled Depreciation":7984000.0,"Reconciled Cost Of Revenue":118817000.0,"EBITDA":13598000.0,"EBIT":5614000.0,"Net Interest Income":-2879000.0,"Interest Expense":2879000.0,"Normalized Income":2797351.005484,"Net Income From Continuing And Discontinued Operation":2388000.0,"Total Expenses":163877000.0,"Total Operating Income As Reported":4682000.0,"Diluted Average Shares":32655000.0,"Basic Average Shares":31619000.0,"Diluted EPS":0.07,"Basic EPS":0.08,"Diluted NI Availto Com Stockholders":2388000.0,"Net Income Common Stockholders":2388000.0,"Net Income":2388000.0,"Minority Interests":31000.0,"Net Income Including Noncontrolling Interests":2357000.0,"Net Income Continuous Operations":2357000.0,"Tax Provision":378000.0,"Pretax Income":2735000.0,"Other Income Expense":457000.0,"Other Non Operating Income Expenses":932000.0,"Special Income Charges":-475000.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":475000.0,"Net Non Operating Interest Income Expense":-2879000.0,"Interest Expense Non Operating":2879000.0,"Operating Income":5157000.0,"Operating Expense":39575000.0,"Other Operating Expenses":-131000.0,"Depreciation Amortization Depletion Income Statement":2499000.0,"Depreciation And Amortization In Income Statement":2499000.0,"Research And Development":221000.0,"Selling General And Administration":36986000.0,"Gross Profit":44732000.0,"Cost Of Revenue":124302000.0,"Total Revenue":169034000.0,"Operating Revenue":169034000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1608707.555556,"Tax Rate For Calcs":0.331556,"Normalized EBITDA":22023000.0,"Total Unusual Items":-4852000.0,"Total Unusual Items Excluding Goodwill":-4852000.0,"Net Income From Continuing Operation Net Minority Interest":3898000.0,"Reconciled Depreciation":7847000.0,"Reconciled Cost Of Revenue":124292000.0,"EBITDA":17171000.0,"EBIT":9324000.0,"Net Interest Income":-3699000.0,"Interest Expense":3699000.0,"Normalized Income":7141292.444444,"Net Income From Continuing And Discontinued Operation":3898000.0,"Total Expenses":163828000.0,"Total Operating Income As Reported":12775000.0,"Diluted Average Shares":32315000.0,"Basic Average Shares":31547000.0,"Diluted EPS":0.12,"Basic EPS":0.12,"Diluted NI Availto Com Stockholders":3898000.0,"Net Income Common Stockholders":3898000.0,"Net Income":3898000.0,"Minority Interests":138000.0,"Net Income Including Noncontrolling Interests":3760000.0,"Net Income Continuous Operations":3760000.0,"Tax Provision":1865000.0,"Pretax Income":5625000.0,"Other Income Expense":-8303000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-4852000.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":4852000.0,"Net Non Operating Interest Income Expense":-3699000.0,"Interest Expense Non Operating":3699000.0,"Operating Income":17627000.0,"Operating Expense":33854000.0,"Other Operating Expenses":486000.0,"Depreciation Amortization Depletion Income Statement":2165000.0,"Depreciation And Amortization In Income Statement":2165000.0,"Research And Development":250000.0,"Selling General And Administration":30953000.0,"Gross Profit":51481000.0,"Cost Of Revenue":129974000.0,"Total Revenue":181455000.0,"Operating Revenue":181455000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-393372.0,"Tax Rate For Calcs":0.223,"Normalized EBITDA":29836000.0,"Total Unusual Items":-1764000.0,"Total Unusual Items Excluding Goodwill":-1764000.0,"Net Income From Continuing Operation Net Minority Interest":13108000.0,"Reconciled Depreciation":7691000.0,"Reconciled Cost Of Revenue":131826000.0,"EBITDA":28072000.0,"EBIT":20381000.0,"Net Interest Income":-3381000.0,"Interest Expense":3381000.0,"Normalized Income":14478628.0,"Net Income From Continuing And Discontinued Operation":13108000.0,"Total Expenses":173404000.0,"Total Operating Income As Reported":20381000.0,"Diluted Average Shares":31880000.0,"Basic Average Shares":31543000.0,"Diluted EPS":0.41,"Basic EPS":0.42,"Diluted NI Availto Com Stockholders":13108000.0,"Net Income Common Stockholders":13108000.0,"Net Income":13108000.0,"Minority Interests":-95000.0,"Net Income Including Noncontrolling Interests":13203000.0,"Net Income Continuous Operations":13203000.0,"Tax Provision":3797000.0,"Pretax Income":17000000.0,"Other Income Expense":-1764000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-1764000.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":1764000.0,"Net Non Operating Interest Income Expense":-3381000.0,"Interest Expense Non Operating":3381000.0,"Operating Income":22145000.0,"Operating Expense":36048000.0,"Other Operating Expenses":199000.0,"Depreciation Amortization Depletion Income Statement":2161000.0,"Depreciation And Amortization In Income Statement":2161000.0,"Research And Development":210000.0,"Selling General And Administration":33478000.0,"Gross Profit":58193000.0,"Cost Of Revenue":137356000.0,"Total Revenue":195549000.0,"Operating Revenue":195549000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-749554.0,"Tax Rate For Calcs":0.254,"Normalized EBITDA":19086000.0,"Total Unusual Items":-2951000.0,"Total Unusual Items Excluding Goodwill":-2951000.0,"Net Income From Continuing Operation Net Minority Interest":3017000.0,"Reconciled Depreciation":7707000.0,"Reconciled Cost Of Revenue":125739000.0,"EBITDA":16135000.0,"EBIT":8428000.0,"Net Interest Income":-4239000.0,"Interest Expense":4239000.0,"Normalized Income":5218446.0,"Net Income From Continuing And Discontinued Operation":3017000.0,"Total Expenses":174026000.0,"Total Operating Income As Reported":8428000.0,"Diluted Average Shares":31693000.0,"Basic Average Shares":31439000.0,"Diluted EPS":0.1,"Basic EPS":0.1,"Diluted NI Availto Com Stockholders":3017000.0,"Net Income Common Stockholders":3017000.0,"Net Income":3017000.0,"Minority Interests":-109000.0,"Net Income Including Noncontrolling Interests":3126000.0,"Net Income Continuous Operations":3126000.0,"Tax Provision":1063000.0,"Pretax Income":4189000.0,"Other Income Expense":-2951000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-2951000.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":2951000.0,"Net Non Operating Interest Income Expense":-4239000.0,"Interest Expense Non Operating":4239000.0,"Operating Income":11379000.0,"Operating Expense":42566000.0,"Other Operating Expenses":518000.0,"Depreciation Amortization Depletion Income Statement":1986000.0,"Depreciation And Amortization In Income Statement":1986000.0,"Research And Development":269000.0,"Selling General And Administration":39793000.0,"Gross Profit":53945000.0,"Cost Of Revenue":131460000.0,"Total Revenue":185405000.0,"Operating Revenue":185405000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-831553.505535,"Tax Rate For Calcs":0.269373,"Normalized EBITDA":9838000.0,"Total Unusual Items":-3087000.0,"Total Unusual Items Excluding Goodwill":-3087000.0,"Net Income From Continuing Operation Net Minority Interest":-3186000.0,"Reconciled Depreciation":7763000.0,"Reconciled Cost Of Revenue":115286000.0,"EBITDA":6751000.0,"EBIT":-1012000.0,"Net Interest Income":-3324000.0,"Interest Expense":3324000.0,"Normalized Income":-930553.505535,"Net Income From Continuing And Discontinued Operation":-3186000.0,"Total Expenses":159540000.0,"Total Operating Income As Reported":-1012000.0,"Diluted Average Shares":31095000.0,"Basic Average Shares":31095000.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-3186000.0,"Net Income Common Stockholders":-3186000.0,"Net Income":-3186000.0,"Minority Interests":-18000.0,"Net Income Including Noncontrolling Interests":-3168000.0,"Net Income Continuous Operations":-3168000.0,"Tax Provision":-1168000.0,"Pretax Income":-4336000.0,"Other Income Expense":-3087000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-3087000.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":3087000.0,"Net Non Operating Interest Income Expense":-3324000.0,"Interest Expense Non Operating":3324000.0,"Operating Income":2075000.0,"Operating Expense":38817000.0,"Other Operating Expenses":540000.0,"Depreciation Amortization Depletion Income Statement":2326000.0,"Depreciation And Amortization In Income Statement":2326000.0,"Research And Development":299000.0,"Selling General And Administration":35652000.0,"Gross Profit":40892000.0,"Cost Of Revenue":120723000.0,"Total Revenue":161615000.0,"Operating Revenue":161615000.0},"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,"Minority Interests":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":6000.0,"Special Income Charges":null,"Other Special Charges":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense 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,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4452000.0,"Repayment Of Debt":-17801000.0,"Issuance Of Debt":19200000.0,"Capital Expenditure":-7261000.0,"Interest Paid Supplemental Data":2952000.0,"Income Tax Paid Supplemental Data":1436000.0,"End Cash Position":24989000.0,"Beginning Cash Position":28008000.0,"Effect Of Exchange Rate Changes":79000.0,"Changes In Cash":-3098000.0,"Financing Cash Flow":-349000.0,"Cash Flow From Continuing Financing Activities":-349000.0,"Net Other Financing Charges":-1748000.0,"Net Issuance Payments Of Debt":1399000.0,"Net Long Term Debt Issuance":1399000.0,"Long Term Debt Payments":-17801000.0,"Long Term Debt Issuance":19200000.0,"Investing Cash Flow":-5558000.0,"Cash Flow From Continuing Investing Activities":-5558000.0,"Net Intangibles Purchase And Sale":-1293000.0,"Purchase Of Intangibles":-1293000.0,"Net PPE Purchase And Sale":-4265000.0,"Sale Of PPE":1703000.0,"Purchase Of PPE":-5968000.0,"Operating Cash Flow":2809000.0,"Cash Flow From Continuing Operating Activities":2809000.0,"Change In Working Capital":-6858000.0,"Change In Payables And Accrued Expense":-8571000.0,"Change In Accrued Expense":-9299000.0,"Change In Payable":728000.0,"Change In Account Payable":1709000.0,"Change In Tax Payable":-981000.0,"Change In Income Tax Payable":-981000.0,"Change In Prepaid Assets":622000.0,"Change In Inventory":-1311000.0,"Change In Receivables":2402000.0,"Changes In Account Receivables":2402000.0,"Other Non Cash Items":-1534000.0,"Stock Based Compensation":1251000.0,"Provisionand Write Offof Assets":167000.0,"Asset Impairment Charge":null,"Deferred Tax":374000.0,"Deferred Income Tax":374000.0,"Depreciation Amortization Depletion":7984000.0,"Depreciation And Amortization":7984000.0,"Operating Gains Losses":-932000.0,"Net Foreign Currency Exchange Gain Loss":-932000.0,"Net Income From Continuing Operations":2357000.0},"2025-12-31":{"Free Cash Flow":24646000.0,"Repayment Of Debt":-34178000.0,"Issuance Of Debt":7500000.0,"Capital Expenditure":-7492000.0,"Interest Paid Supplemental Data":3289000.0,"Income Tax Paid Supplemental Data":2454000.0,"End Cash Position":28008000.0,"Beginning Cash Position":27805000.0,"Effect Of Exchange Rate Changes":1034000.0,"Changes In Cash":-831000.0,"Financing Cash Flow":-26811000.0,"Cash Flow From Continuing Financing Activities":-26811000.0,"Net Other Financing Charges":-133000.0,"Net Issuance Payments Of Debt":-26678000.0,"Net Long Term Debt Issuance":-26678000.0,"Long Term Debt Payments":-34178000.0,"Long Term Debt Issuance":7500000.0,"Investing Cash Flow":-6158000.0,"Cash Flow From Continuing Investing Activities":-6158000.0,"Net Intangibles Purchase And Sale":-1352000.0,"Purchase Of Intangibles":-1352000.0,"Net PPE Purchase And Sale":-4806000.0,"Sale Of PPE":1334000.0,"Purchase Of PPE":-6140000.0,"Operating Cash Flow":32138000.0,"Cash Flow From Continuing Operating Activities":32138000.0,"Change In Working Capital":20320000.0,"Change In Payables And Accrued Expense":-99000.0,"Change In Accrued Expense":2238000.0,"Change In Payable":-2337000.0,"Change In Account Payable":-3396000.0,"Change In Tax Payable":1059000.0,"Change In Income Tax Payable":1059000.0,"Change In Prepaid Assets":361000.0,"Change In Inventory":777000.0,"Change In Receivables":19281000.0,"Changes In Account Receivables":19281000.0,"Other Non Cash Items":-1409000.0,"Stock Based Compensation":1718000.0,"Provisionand Write Offof Assets":854000.0,"Asset Impairment Charge":null,"Deferred Tax":-1983000.0,"Deferred Income Tax":-1983000.0,"Depreciation Amortization Depletion":7847000.0,"Depreciation And Amortization":7847000.0,"Operating Gains Losses":1031000.0,"Net Foreign Currency Exchange Gain Loss":1031000.0,"Net Income From Continuing Operations":3760000.0},"2025-09-30":{"Free Cash Flow":-4944000.0,"Repayment Of Debt":-15662000.0,"Issuance Of Debt":27000000.0,"Capital Expenditure":-9406000.0,"Interest Paid Supplemental Data":3162000.0,"Income Tax Paid Supplemental Data":98000.0,"End Cash Position":27805000.0,"Beginning Cash Position":19957000.0,"Effect Of Exchange Rate Changes":-372000.0,"Changes In Cash":8220000.0,"Financing Cash Flow":11306000.0,"Cash Flow From Continuing Financing Activities":11306000.0,"Net Other Financing Charges":-32000.0,"Net Issuance Payments Of Debt":11338000.0,"Net Long Term Debt Issuance":11338000.0,"Long Term Debt Payments":-15662000.0,"Long Term Debt Issuance":27000000.0,"Investing Cash Flow":-7548000.0,"Cash Flow From Continuing Investing Activities":-7548000.0,"Net Intangibles Purchase And Sale":-874000.0,"Purchase Of Intangibles":-874000.0,"Net PPE Purchase And Sale":-6674000.0,"Sale Of PPE":1858000.0,"Purchase Of PPE":-8532000.0,"Operating Cash Flow":4462000.0,"Cash Flow From Continuing Operating Activities":4462000.0,"Change In Working Capital":-19331000.0,"Change In Payables And Accrued Expense":-2834000.0,"Change In Accrued Expense":-2154000.0,"Change In Payable":-680000.0,"Change In Account Payable":303000.0,"Change In Tax Payable":-983000.0,"Change In Income Tax Payable":-983000.0,"Change In Prepaid Assets":-852000.0,"Change In Inventory":201000.0,"Change In Receivables":-15846000.0,"Changes In Account Receivables":-15846000.0,"Other Non Cash Items":-514000.0,"Stock Based Compensation":1465000.0,"Provisionand Write Offof Assets":348000.0,"Asset Impairment Charge":null,"Deferred Tax":2335000.0,"Deferred Income Tax":2335000.0,"Depreciation Amortization Depletion":7691000.0,"Depreciation And Amortization":7691000.0,"Operating Gains Losses":-735000.0,"Net Foreign Currency Exchange Gain Loss":-735000.0,"Net Income From Continuing Operations":13203000.0},"2025-06-30":{"Free Cash Flow":-15736000.0,"Repayment Of Debt":-12375000.0,"Issuance Of Debt":28000000.0,"Capital Expenditure":-6472000.0,"Interest Paid Supplemental Data":3821000.0,"Income Tax Paid Supplemental Data":5099000.0,"End Cash Position":19957000.0,"Beginning Cash Position":18536000.0,"Effect Of Exchange Rate Changes":1075000.0,"Changes In Cash":346000.0,"Financing Cash Flow":15612000.0,"Cash Flow From Continuing Financing Activities":15612000.0,"Net Other Financing Charges":-13000.0,"Net Issuance Payments Of Debt":15625000.0,"Net Long Term Debt Issuance":15625000.0,"Long Term Debt Payments":-12375000.0,"Long Term Debt Issuance":28000000.0,"Investing Cash Flow":-6002000.0,"Cash Flow From Continuing Investing Activities":-6002000.0,"Net Intangibles Purchase And Sale":-1025000.0,"Purchase Of Intangibles":-1025000.0,"Net PPE Purchase And Sale":-4977000.0,"Sale Of PPE":470000.0,"Purchase Of PPE":-5447000.0,"Operating Cash Flow":-9264000.0,"Cash Flow From Continuing Operating Activities":-9264000.0,"Change In Working Capital":-24714000.0,"Change In Payables And Accrued Expense":8052000.0,"Change In Accrued Expense":2929000.0,"Change In Payable":5123000.0,"Change In Account Payable":4398000.0,"Change In Tax Payable":725000.0,"Change In Income Tax Payable":725000.0,"Change In Prepaid Assets":-3880000.0,"Change In Inventory":-647000.0,"Change In Receivables":-28239000.0,"Changes In Account Receivables":-28239000.0,"Other Non Cash Items":-475000.0,"Stock Based Compensation":2323000.0,"Provisionand Write Offof Assets":193000.0,"Asset Impairment Charge":null,"Deferred Tax":-205000.0,"Deferred Income Tax":-205000.0,"Depreciation Amortization Depletion":7707000.0,"Depreciation And Amortization":7707000.0,"Operating Gains Losses":2781000.0,"Net Foreign Currency Exchange Gain Loss":2781000.0,"Net Income From Continuing Operations":3126000.0},"2025-03-31":{"Free Cash Flow":-177000.0,"Repayment Of Debt":-18223000.0,"Issuance Of Debt":19000000.0,"Capital Expenditure":-5822000.0,"Interest Paid Supplemental Data":3087000.0,"Income Tax Paid Supplemental Data":1677000.0,"End Cash Position":18536000.0,"Beginning Cash Position":18317000.0,"Effect Of Exchange Rate Changes":690000.0,"Changes In Cash":-471000.0,"Financing Cash Flow":-702000.0,"Cash Flow From Continuing Financing Activities":-702000.0,"Net Other Financing Charges":-1479000.0,"Net Issuance Payments Of Debt":777000.0,"Net Long Term Debt Issuance":777000.0,"Long Term Debt Payments":-18223000.0,"Long Term Debt Issuance":19000000.0,"Investing Cash Flow":-5414000.0,"Cash Flow From Continuing Investing Activities":-5414000.0,"Net Intangibles Purchase And Sale":-1267000.0,"Purchase Of Intangibles":-1267000.0,"Net PPE Purchase And Sale":-4147000.0,"Sale Of PPE":408000.0,"Purchase Of PPE":-4555000.0,"Operating Cash Flow":5645000.0,"Cash Flow From Continuing Operating Activities":5645000.0,"Change In Working Capital":-1883000.0,"Change In Payables And Accrued Expense":247000.0,"Change In Accrued Expense":-604000.0,"Change In Payable":851000.0,"Change In Account Payable":1978000.0,"Change In Tax Payable":-1127000.0,"Change In Income Tax Payable":-1127000.0,"Change In Prepaid Assets":-2426000.0,"Change In Inventory":441000.0,"Change In Receivables":-145000.0,"Changes In Account Receivables":-145000.0,"Other Non Cash Items":-237000.0,"Stock Based Compensation":2279000.0,"Provisionand Write Offof Assets":360000.0,"Asset Impairment Charge":null,"Deferred Tax":157000.0,"Deferred Income Tax":157000.0,"Depreciation Amortization Depletion":7763000.0,"Depreciation And Amortization":7763000.0,"Operating Gains Losses":374000.0,"Net Foreign Currency Exchange Gain Loss":374000.0,"Net Income From Continuing Operations":-3168000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"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 Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In 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 Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}