{"ticker":"MGPI","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Preferred Shares Number":437.0,"Ordinary Shares Number":21411844.0,"Share Issued":21411844.0,"Net Debt":351802000.0,"Total Debt":377766000.0,"Tangible Book Value":384730000.0,"Invested Capital":960405000.0,"Working Capital":458355000.0,"Net Tangible Assets":384734000.0,"Capital Lease Obligations":8170000.0,"Common Stock Equity":590809000.0,"Preferred Stock Equity":4000.0,"Total Capitalization":954009000.0,"Total Equity Gross Minority Interest":590813000.0,"Minority Interest":0.0,"Stockholders Equity":590813000.0,"Gains Losses Not Affecting Retained Earnings":-746000.0,"Other Equity Adjustments":-746000.0,"Treasury Stock":60804000.0,"Retained Earnings":317680000.0,"Additional Paid In Capital":327964000.0,"Capital Stock":6719000.0,"Common Stock":6715000.0,"Preferred Stock":4000.0,"Total Liabilities Net Minority Interest":466950000.0,"Total Non Current Liabilities Net Minority Interest":390461000.0,"Other Non Current Liabilities":2790000.0,"Non Current Deferred Liabilities":16305000.0,"Non Current Deferred Taxes Liabilities":16305000.0,"Long Term Debt And Capital Lease Obligation":371366000.0,"Long Term Capital Lease Obligation":8170000.0,"Long Term Debt":363196000.0,"Current Liabilities":76489000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":6400000.0,"Current Capital Lease Obligation":null,"Current Debt":6400000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":70089000.0,"Current Accrued Expenses":14511000.0,"Payables":55578000.0,"Total Tax Payable":7662000.0,"Income Tax Payable":3188000.0,"Accounts Payable":47916000.0,"Total Assets":1057763000.0,"Total Non Current Assets":522919000.0,"Other Non Current Assets":2488000.0,"Investments And Advances":6861000.0,"Long Term Equity Investment":6861000.0,"Investmentsin Joint Venturesat Cost":6861000.0,"Goodwill And Other Intangible Assets":206079000.0,"Other Intangible Assets":206079000.0,"Goodwill":0.0,"Net PPE":307491000.0,"Accumulated Depreciation":-277776000.0,"Gross PPE":585267000.0,"Construction In Progress":null,"Other Properties":585267000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":534844000.0,"Prepaid Assets":5075000.0,"Inventory":408416000.0,"Other Inventories":326547000.0,"Finished Goods":38557000.0,"Work In Process":5225000.0,"Raw Materials":38087000.0,"Receivables":103559000.0,"Taxes Receivable":0.0,"Accounts Receivable":103559000.0,"Allowance For Doubtful Accounts Receivable":-3338000.0,"Gross Accounts Receivable":106897000.0,"Cash Cash Equivalents And Short Term Investments":17794000.0,"Cash And Cash Equivalents":17794000.0,"Cash Financial":null},"2026-03-31":{"Treasury Shares Number":1756041.0,"Preferred Shares Number":437.0,"Ordinary Shares Number":21369125.0,"Share Issued":23125166.0,"Net Debt":234601000.0,"Total Debt":253965000.0,"Tangible Book Value":374393000.0,"Invested Capital":826244000.0,"Working Capital":321058000.0,"Net Tangible Assets":374397000.0,"Capital Lease Obligations":9007000.0,"Common Stock Equity":581286000.0,"Preferred Stock Equity":4000.0,"Total Capitalization":819848000.0,"Total Equity Gross Minority Interest":579641000.0,"Minority Interest":-1649000.0,"Stockholders Equity":581290000.0,"Gains Losses Not Affecting Retained Earnings":-638000.0,"Other Equity Adjustments":-638000.0,"Treasury Stock":61577000.0,"Retained Earnings":308307000.0,"Additional Paid In Capital":328479000.0,"Capital Stock":6719000.0,"Common Stock":6715000.0,"Preferred Stock":4000.0,"Total Liabilities Net Minority Interest":451658000.0,"Total Non Current Liabilities Net Minority Interest":266667000.0,"Other Non Current Liabilities":2246000.0,"Non Current Deferred Liabilities":16856000.0,"Non Current Deferred Taxes Liabilities":16856000.0,"Long Term Debt And Capital Lease Obligation":247565000.0,"Long Term Capital Lease Obligation":9007000.0,"Long Term Debt":238558000.0,"Current Liabilities":184991000.0,"Other Current Liabilities":110800000.0,"Current Debt And Capital Lease Obligation":6400000.0,"Current Capital Lease Obligation":null,"Current Debt":6400000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":67791000.0,"Current Accrued Expenses":14387000.0,"Payables":53404000.0,"Total Tax Payable":3654000.0,"Income Tax Payable":null,"Accounts Payable":49750000.0,"Total Assets":1031299000.0,"Total Non Current Assets":525250000.0,"Other Non Current Assets":2240000.0,"Investments And Advances":6692000.0,"Long Term Equity Investment":6692000.0,"Investmentsin Joint Venturesat Cost":6692000.0,"Goodwill And Other Intangible Assets":206893000.0,"Other Intangible Assets":206893000.0,"Goodwill":0.0,"Net PPE":309425000.0,"Accumulated Depreciation":-272199000.0,"Gross PPE":581624000.0,"Construction In Progress":null,"Other Properties":581624000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":506049000.0,"Prepaid Assets":5814000.0,"Inventory":403107000.0,"Other Inventories":317397000.0,"Finished Goods":45949000.0,"Work In Process":1408000.0,"Raw Materials":38353000.0,"Receivables":86771000.0,"Taxes Receivable":134000.0,"Accounts Receivable":86637000.0,"Allowance For Doubtful Accounts Receivable":-1190000.0,"Gross Accounts Receivable":87827000.0,"Cash Cash Equivalents And Short Term Investments":10357000.0,"Cash And Cash Equivalents":10357000.0,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":1830851.0,"Preferred Shares Number":437.0,"Ordinary Shares Number":21294315.0,"Share Issued":23125166.0,"Net Debt":233858000.0,"Total Debt":266611000.0,"Tangible Book Value":358069000.0,"Invested Capital":970750000.0,"Working Capital":322658000.0,"Net Tangible Assets":358073000.0,"Capital Lease Obligations":14293000.0,"Common Stock Equity":718432000.0,"Preferred Stock Equity":4000.0,"Total Capitalization":964354000.0,"Total Equity Gross Minority Interest":716790000.0,"Minority Interest":-1646000.0,"Stockholders Equity":718436000.0,"Gains Losses Not Affecting Retained Earnings":-373000.0,"Other Equity Adjustments":-373000.0,"Treasury Stock":64518000.0,"Retained Earnings":445736000.0,"Additional Paid In Capital":330872000.0,"Capital Stock":6719000.0,"Common Stock":6715000.0,"Preferred Stock":4000.0,"Total Liabilities Net Minority Interest":519074000.0,"Total Non Current Liabilities Net Minority Interest":319023000.0,"Other Non Current Liabilities":2534000.0,"Non Current Deferred Liabilities":60010000.0,"Non Current Deferred Taxes Liabilities":60010000.0,"Long Term Debt And Capital Lease Obligation":256479000.0,"Long Term Capital Lease Obligation":10561000.0,"Long Term Debt":245918000.0,"Current Liabilities":200051000.0,"Other Current Liabilities":114134000.0,"Current Debt And Capital Lease Obligation":10132000.0,"Current Capital Lease Obligation":3732000.0,"Current Debt":6400000.0,"Other Current Borrowings":6400000.0,"Pensionand Other Post Retirement Benefit Plans Current":1531000.0,"Payables And Accrued Expenses":74254000.0,"Current Accrued Expenses":11716000.0,"Payables":62538000.0,"Total Tax Payable":7949000.0,"Income Tax Payable":null,"Accounts Payable":54589000.0,"Total Assets":1235864000.0,"Total Non Current Assets":713155000.0,"Other Non Current Assets":2747000.0,"Investments And Advances":8211000.0,"Long Term Equity Investment":8211000.0,"Investmentsin Joint Venturesat Cost":8211000.0,"Goodwill And Other Intangible Assets":360363000.0,"Other Intangible Assets":244696000.0,"Goodwill":115667000.0,"Net PPE":341834000.0,"Accumulated Depreciation":-266911000.0,"Gross PPE":608745000.0,"Construction In Progress":47887000.0,"Other Properties":13847000.0,"Machinery Furniture Equipment":300622000.0,"Properties":246389000.0,"Current Assets":522709000.0,"Prepaid Assets":2139000.0,"Inventory":382741000.0,"Other Inventories":303065000.0,"Finished Goods":42263000.0,"Work In Process":2782000.0,"Raw Materials":34631000.0,"Receivables":119369000.0,"Taxes Receivable":3209000.0,"Accounts Receivable":116160000.0,"Allowance For Doubtful Accounts Receivable":-1190000.0,"Gross Accounts Receivable":117350000.0,"Cash Cash Equivalents And Short Term Investments":18460000.0,"Cash And Cash Equivalents":18460000.0,"Cash Financial":null},"2025-09-30":{"Treasury Shares Number":1832430.0,"Preferred Shares Number":437.0,"Ordinary Shares Number":21292736.0,"Share Issued":23125166.0,"Net Debt":255276000.0,"Total Debt":280206000.0,"Tangible Book Value":341384000.0,"Invested Capital":1123906000.0,"Working Capital":326843000.0,"Net Tangible Assets":341388000.0,"Capital Lease Obligations":11483000.0,"Common Stock Equity":855183000.0,"Preferred Stock Equity":4000.0,"Total Capitalization":1117510000.0,"Total Equity Gross Minority Interest":853539000.0,"Minority Interest":-1648000.0,"Stockholders Equity":855187000.0,"Gains Losses Not Affecting Retained Earnings":-10000.0,"Other Equity Adjustments":-10000.0,"Treasury Stock":64557000.0,"Retained Earnings":582973000.0,"Additional Paid In Capital":330062000.0,"Capital Stock":6719000.0,"Common Stock":6715000.0,"Preferred Stock":4000.0,"Total Liabilities Net Minority Interest":523494000.0,"Total Non Current Liabilities Net Minority Interest":339563000.0,"Other Non Current Liabilities":2352000.0,"Non Current Deferred Liabilities":63405000.0,"Non Current Deferred Taxes Liabilities":63405000.0,"Long Term Debt And Capital Lease Obligation":273806000.0,"Long Term Capital Lease Obligation":11483000.0,"Long Term Debt":262323000.0,"Current Liabilities":183931000.0,"Other Current Liabilities":110800000.0,"Current Debt And Capital Lease Obligation":6400000.0,"Current Capital Lease Obligation":null,"Current Debt":6400000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":66731000.0,"Current Accrued Expenses":21584000.0,"Payables":45147000.0,"Total Tax Payable":2452000.0,"Income Tax Payable":null,"Accounts Payable":42695000.0,"Total Assets":1377033000.0,"Total Non Current Assets":866259000.0,"Other Non Current Assets":2736000.0,"Investments And Advances":7894000.0,"Long Term Equity Investment":7894000.0,"Investmentsin Joint Venturesat Cost":7894000.0,"Goodwill And Other Intangible Assets":513799000.0,"Other Intangible Assets":266010000.0,"Goodwill":247789000.0,"Net PPE":341830000.0,"Accumulated Depreciation":-261462000.0,"Gross PPE":603292000.0,"Construction In Progress":null,"Other Properties":603292000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":510774000.0,"Prepaid Assets":4130000.0,"Inventory":384523000.0,"Other Inventories":300289000.0,"Finished Goods":47740000.0,"Work In Process":1776000.0,"Raw Materials":34718000.0,"Receivables":108674000.0,"Taxes Receivable":2006000.0,"Accounts Receivable":106668000.0,"Allowance For Doubtful Accounts Receivable":-1190000.0,"Gross Accounts Receivable":107858000.0,"Cash Cash Equivalents And Short Term Investments":13447000.0,"Cash And Cash Equivalents":13447000.0,"Cash Financial":13447000.0},"2025-06-30":{"Treasury Shares Number":1833724.0,"Preferred Shares Number":437.0,"Ordinary Shares Number":21291442.0,"Share Issued":23125166.0,"Net Debt":279766000.0,"Total Debt":308900000.0,"Tangible Book Value":327167000.0,"Invested Capital":1138866000.0,"Working Capital":341632000.0,"Net Tangible Assets":327171000.0,"Capital Lease Obligations":11814000.0,"Common Stock Equity":841780000.0,"Preferred Stock Equity":4000.0,"Total Capitalization":1132470000.0,"Total Equity Gross Minority Interest":840129000.0,"Minority Interest":-1655000.0,"Stockholders Equity":841784000.0,"Gains Losses Not Affecting Retained Earnings":255000.0,"Other Equity Adjustments":255000.0,"Treasury Stock":64600000.0,"Retained Earnings":570154000.0,"Additional Paid In Capital":329256000.0,"Capital Stock":6719000.0,"Common Stock":6715000.0,"Preferred Stock":4000.0,"Total Liabilities Net Minority Interest":545931000.0,"Total Non Current Liabilities Net Minority Interest":367320000.0,"Other Non Current Liabilities":2291000.0,"Non Current Deferred Liabilities":62529000.0,"Non Current Deferred Taxes Liabilities":62529000.0,"Long Term Debt And Capital Lease Obligation":302500000.0,"Long Term Capital Lease Obligation":11814000.0,"Long Term Debt":290686000.0,"Current Liabilities":178611000.0,"Other Current Liabilities":108000000.0,"Current Debt And Capital Lease Obligation":6400000.0,"Current Capital Lease Obligation":null,"Current Debt":6400000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":64211000.0,"Current Accrued Expenses":18424000.0,"Payables":45787000.0,"Total Tax Payable":3855000.0,"Income Tax Payable":null,"Accounts Payable":41932000.0,"Total Assets":1386060000.0,"Total Non Current Assets":865817000.0,"Other Non Current Assets":2664000.0,"Investments And Advances":7519000.0,"Long Term Equity Investment":7519000.0,"Investmentsin Joint Venturesat Cost":7519000.0,"Goodwill And Other Intangible Assets":514613000.0,"Other Intangible Assets":266824000.0,"Goodwill":247789000.0,"Net PPE":341021000.0,"Accumulated Depreciation":-256150000.0,"Gross PPE":597171000.0,"Construction In Progress":null,"Other Properties":597171000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":520243000.0,"Prepaid Assets":5711000.0,"Inventory":379702000.0,"Other Inventories":298788000.0,"Finished Goods":44776000.0,"Work In Process":1466000.0,"Raw Materials":34672000.0,"Receivables":117510000.0,"Taxes Receivable":320000.0,"Accounts Receivable":117190000.0,"Allowance For Doubtful Accounts Receivable":-2262000.0,"Gross Accounts Receivable":119452000.0,"Cash Cash Equivalents And Short Term Investments":17320000.0,"Cash And Cash Equivalents":17320000.0,"Cash Financial":17320000.0},"2025-03-31":{"Treasury Shares Number":1854823.0,"Preferred Shares Number":null,"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,"Preferred 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,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":100000000.0,"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,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":null,"Preferred Shares Number":null,"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,"Preferred 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,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":4157000.0,"Current Debt":null,"Other Current Borrowings":6400000.0,"Pensionand Other Post Retirement Benefit Plans Current":467000.0,"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,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":69897000.0,"Other Properties":null,"Machinery Furniture Equipment":281688000.0,"Properties":211129000.0,"Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":25273000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-152621.616242,"Tax Rate For Calcs":0.203225,"Normalized EBITDA":25088000.0,"Total Unusual Items":-751000.0,"Total Unusual Items Excluding Goodwill":-751000.0,"Net Income From Continuing Operation Net Minority Interest":12009000.0,"Reconciled Depreciation":6386000.0,"Reconciled Cost Of Revenue":77886000.0,"EBITDA":24337000.0,"EBIT":17951000.0,"Net Interest Income":-2879000.0,"Interest Expense":2879000.0,"Normalized Income":12607378.383758,"Net Income From Continuing And Discontinued Operation":12009000.0,"Total Expenses":105954000.0,"Total Operating Income As Reported":17652000.0,"Diluted Average Shares":21433066.0,"Basic Average Shares":21433066.0,"Diluted EPS":0.55,"Basic EPS":0.55,"Diluted NI Availto Com Stockholders":11854000.0,"Net Income Common Stockholders":11854000.0,"Otherunder Preferred Stock Dividend":155000.0,"Net Income":12009000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":12009000.0,"Net Income Continuous Operations":12009000.0,"Tax Provision":3063000.0,"Pretax Income":15072000.0,"Other Income Expense":-452000.0,"Other Non Operating Income Expenses":299000.0,"Special Income Charges":-751000.0,"Impairment Of Capital Assets":751000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-2879000.0,"Interest Expense Non Operating":2879000.0,"Operating Income":18403000.0,"Operating Expense":28068000.0,"Other Operating Expenses":2148000.0,"Selling General And Administration":25920000.0,"Selling And Marketing Expense":5683000.0,"General And Administrative Expense":20237000.0,"Other Gand A":20237000.0,"Gross Profit":46471000.0,"Cost Of Revenue":77886000.0,"Total Revenue":124357000.0,"Operating Revenue":124357000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-40931928.0,"Tax Rate For Calcs":0.228,"Normalized EBITDA":12540000.0,"Total Unusual Items":-179526000.0,"Total Unusual Items Excluding Goodwill":-179526000.0,"Net Income From Continuing Operation Net Minority Interest":-134804000.0,"Reconciled Depreciation":6265000.0,"Reconciled Cost Of Revenue":72845000.0,"EBITDA":-166986000.0,"EBIT":-173251000.0,"Net Interest Income":-1421000.0,"Interest Expense":1421000.0,"Normalized Income":3790072.0,"Net Income From Continuing And Discontinued Operation":-134804000.0,"Total Expenses":100102000.0,"Total Operating Income As Reported":-173201000.0,"Diluted Average Shares":21389441.0,"Basic Average Shares":21389441.0,"Diluted EPS":-6.3,"Basic EPS":-6.3,"Diluted NI Availto Com Stockholders":-134839000.0,"Net Income Common Stockholders":-134839000.0,"Otherunder Preferred Stock Dividend":35000.0,"Net Income":-134804000.0,"Minority Interests":3000.0,"Net Income Including Noncontrolling Interests":-134807000.0,"Net Income Continuous Operations":-134807000.0,"Tax Provision":-39865000.0,"Pretax Income":-174672000.0,"Other Income Expense":-179576000.0,"Other Non Operating Income Expenses":-50000.0,"Special Income Charges":-179526000.0,"Impairment Of Capital Assets":179526000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-1421000.0,"Interest Expense Non Operating":1421000.0,"Operating Income":6325000.0,"Operating Expense":27257000.0,"Other Operating Expenses":null,"Selling General And Administration":27257000.0,"Selling And Marketing Expense":6191000.0,"General And Administrative Expense":21066000.0,"Other Gand A":21066000.0,"Gross Profit":33582000.0,"Cost Of Revenue":72845000.0,"Total Revenue":106427000.0,"Operating Revenue":106427000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1983804.038005,"Tax Rate For Calcs":0.012998,"Normalized EBITDA":24034000.0,"Total Unusual Items":-152622000.0,"Total Unusual Items Excluding Goodwill":-152622000.0,"Net Income From Continuing Operation Net Minority Interest":-134633000.0,"Reconciled Depreciation":6262000.0,"Reconciled Cost Of Revenue":90057000.0,"EBITDA":-128588000.0,"EBIT":-134850000.0,"Net Interest Income":-1554000.0,"Interest Expense":1554000.0,"Normalized Income":16005195.961995,"Net Income From Continuing And Discontinued Operation":-134633000.0,"Total Expenses":120896000.0,"Total Operating Income As Reported":-135202000.0,"Diluted Average Shares":21374904.0,"Basic Average Shares":21374904.0,"Diluted EPS":-6.22,"Basic EPS":-6.22,"Diluted NI Availto Com Stockholders":-133016000.0,"Net Income Common Stockholders":-133016000.0,"Otherunder Preferred Stock Dividend":-1617000.0,"Net Income":-134633000.0,"Minority Interests":-2000.0,"Net Income Including Noncontrolling Interests":-134631000.0,"Net Income Continuous Operations":-134631000.0,"Tax Provision":-1773000.0,"Pretax Income":-136404000.0,"Other Income Expense":-152270000.0,"Other Non Operating Income Expenses":352000.0,"Special Income Charges":-152622000.0,"Impairment Of Capital Assets":152622000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-1554000.0,"Interest Expense Non Operating":1554000.0,"Operating Income":17420000.0,"Operating Expense":30839000.0,"Other Operating Expenses":null,"Selling General And Administration":30839000.0,"Selling And Marketing Expense":9307000.0,"General And Administrative Expense":21532000.0,"Other Gand A":21532000.0,"Gross Profit":48259000.0,"Cost Of Revenue":90057000.0,"Total Revenue":138316000.0,"Operating Revenue":138316000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-607600.0,"Tax Rate For Calcs":0.217,"Normalized EBITDA":30430000.0,"Total Unusual Items":-2800000.0,"Total Unusual Items Excluding Goodwill":-2800000.0,"Net Income From Continuing Operation Net Minority Interest":15422000.0,"Reconciled Depreciation":6186000.0,"Reconciled Cost Of Revenue":81479000.0,"EBITDA":27630000.0,"EBIT":21444000.0,"Net Interest Income":-1739000.0,"Interest Expense":1739000.0,"Normalized Income":17614400.0,"Net Income From Continuing And Discontinued Operation":15422000.0,"Total Expenses":107096000.0,"Total Operating Income As Reported":21016000.0,"Diluted Average Shares":21373300.0,"Basic Average Shares":21373300.0,"Diluted EPS":0.71,"Basic EPS":0.71,"Diluted NI Availto Com Stockholders":15232000.0,"Net Income Common Stockholders":15232000.0,"Otherunder Preferred Stock Dividend":190000.0,"Net Income":15422000.0,"Minority Interests":-7000.0,"Net Income Including Noncontrolling Interests":15429000.0,"Net Income Continuous Operations":15429000.0,"Tax Provision":4276000.0,"Pretax Income":19705000.0,"Other Income Expense":-2372000.0,"Other Non Operating Income Expenses":428000.0,"Special Income Charges":-2800000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":2800000.0,"Net Non Operating Interest Income Expense":-1739000.0,"Interest Expense Non Operating":1739000.0,"Operating Income":23816000.0,"Operating Expense":25617000.0,"Other Operating Expenses":null,"Selling General And Administration":25617000.0,"Selling And Marketing Expense":6691000.0,"General And Administrative Expense":18926000.0,"Other Gand A":18926000.0,"Gross Profit":49433000.0,"Cost Of Revenue":81479000.0,"Total Revenue":130912000.0,"Operating Revenue":130912000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1839551.641313,"Tax Rate For Calcs":0.229944,"Normalized EBITDA":34462000.0,"Total Unusual Items":-8000000.0,"Total Unusual Items Excluding Goodwill":-8000000.0,"Net Income From Continuing Operation Net Minority Interest":14426000.0,"Reconciled Depreciation":5830000.0,"Reconciled Cost Of Revenue":87107000.0,"EBITDA":26462000.0,"EBIT":20632000.0,"Net Interest Income":-1897000.0,"Interest Expense":1897000.0,"Normalized Income":20586448.358687,"Net Income From Continuing And Discontinued Operation":14426000.0,"Total Expenses":117176000.0,"Total Operating Income As Reported":20318000.0,"Diluted Average Shares":21360984.0,"Basic Average Shares":21360984.0,"Diluted EPS":0.67,"Basic EPS":0.67,"Diluted NI Availto Com Stockholders":14267000.0,"Net Income Common Stockholders":14267000.0,"Otherunder Preferred Stock Dividend":159000.0,"Net Income":14426000.0,"Minority Interests":-1000.0,"Net Income Including Noncontrolling Interests":14427000.0,"Net Income Continuous Operations":14427000.0,"Tax Provision":4308000.0,"Pretax Income":18735000.0,"Other Income Expense":-7686000.0,"Other Non Operating Income Expenses":314000.0,"Special Income Charges":-8000000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":8000000.0,"Net Non Operating Interest Income Expense":-1897000.0,"Interest Expense Non Operating":1897000.0,"Operating Income":28318000.0,"Operating Expense":30069000.0,"Other Operating Expenses":null,"Selling General And Administration":30069000.0,"Selling And Marketing Expense":6913000.0,"General And Administrative Expense":23156000.0,"Other Gand A":23156000.0,"Gross Profit":58387000.0,"Cost Of Revenue":87107000.0,"Total Revenue":145494000.0,"Operating Revenue":145494000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-52184000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-10600000.0,"Issuance Of Debt":135000000.0,"Capital Expenditure":-4497000.0,"End Cash Position":17794000.0,"Beginning Cash Position":10357000.0,"Effect Of Exchange Rate Changes":46000.0,"Changes In Cash":7391000.0,"Financing Cash Flow":59702000.0,"Cash Flow From Continuing Financing Activities":59702000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":-2598000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":124400000.0,"Net Long Term Debt Issuance":124400000.0,"Long Term Debt Payments":-10600000.0,"Long Term Debt Issuance":135000000.0,"Investing Cash Flow":-4624000.0,"Cash Flow From Continuing Investing Activities":-4624000.0,"Net Other Investing Changes":-127000.0,"Dividends Received Cfi":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-4497000.0,"Purchase Of PPE":-4497000.0,"Operating Cash Flow":-47687000.0,"Cash Flow From Continuing Operating Activities":-47687000.0,"Change In Working Capital":-18610000.0,"Change In Other Working Capital":-2846000.0,"Change In Payables And Accrued Expense":5795000.0,"Change In Accrued Expense":-209000.0,"Change In Payable":6004000.0,"Change In Account Payable":-1214000.0,"Change In Tax Payable":7218000.0,"Change In Income Tax Payable":7218000.0,"Change In Prepaid Assets":694000.0,"Change In Inventory":-5332000.0,"Change In Receivables":-16921000.0,"Other Non Cash Items":-48444000.0,"Stock Based Compensation":1640000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-499000.0,"Deferred Income Tax":-499000.0,"Depreciation Amortization Depletion":6386000.0,"Depreciation And Amortization":6386000.0,"Operating Gains Losses":-169000.0,"Earnings Losses From Equity Investments":-169000.0,"Net Income From Continuing Operations":12009000.0},"2026-03-31":{"Free Cash Flow":1233000.0,"Repurchase Of Capital Stock":-886000.0,"Repayment Of Debt":-17600000.0,"Issuance Of Debt":10000000.0,"Capital Expenditure":-5722000.0,"End Cash Position":10357000.0,"Beginning Cash Position":18460000.0,"Effect Of Exchange Rate Changes":-201000.0,"Changes In Cash":-7902000.0,"Financing Cash Flow":-11084000.0,"Cash Flow From Continuing Financing Activities":-11084000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":-2598000.0,"Common Stock Dividend Paid":-2598000.0,"Net Common Stock Issuance":-886000.0,"Common Stock Payments":-886000.0,"Net Issuance Payments Of Debt":-7600000.0,"Net Long Term Debt Issuance":-7600000.0,"Long Term Debt Payments":-17600000.0,"Long Term Debt Issuance":10000000.0,"Investing Cash Flow":-3773000.0,"Cash Flow From Continuing Investing Activities":-3773000.0,"Net Other Investing Changes":449000.0,"Dividends Received Cfi":1500000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-5722000.0,"Purchase Of PPE":-5722000.0,"Operating Cash Flow":6955000.0,"Cash Flow From Continuing Operating Activities":6955000.0,"Change In Working Capital":-1857000.0,"Change In Other Working Capital":2848000.0,"Change In Payables And Accrued Expense":-10179000.0,"Change In Accrued Expense":-6792000.0,"Change In Payable":-3387000.0,"Change In Account Payable":-1285000.0,"Change In Tax Payable":-2102000.0,"Change In Income Tax Payable":-2102000.0,"Change In Prepaid Assets":-3668000.0,"Change In Inventory":-20299000.0,"Change In Receivables":29441000.0,"Other Non Cash Items":290000.0,"Stock Based Compensation":673000.0,"Asset Impairment Charge":179526000.0,"Deferred Tax":-43154000.0,"Deferred Income Tax":-43154000.0,"Depreciation Amortization Depletion":6265000.0,"Depreciation And Amortization":6265000.0,"Operating Gains Losses":19000.0,"Earnings Losses From Equity Investments":19000.0,"Net Income From Continuing Operations":-134807000.0},"2025-12-31":{"Free Cash Flow":24265000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-16600000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-4814000.0,"End Cash Position":18460000.0,"Beginning Cash Position":13447000.0,"Effect Of Exchange Rate Changes":7000.0,"Changes In Cash":5006000.0,"Financing Cash Flow":-19236000.0,"Cash Flow From Continuing Financing Activities":-19236000.0,"Net Other Financing Charges":-50000.0,"Cash Dividends Paid":-2586000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-16600000.0,"Net Long Term Debt Issuance":-16600000.0,"Long Term Debt Payments":-16600000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-4837000.0,"Cash Flow From Continuing Investing Activities":-4837000.0,"Net Other Investing Changes":-23000.0,"Dividends Received Cfi":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-4814000.0,"Purchase Of PPE":-4814000.0,"Operating Cash Flow":29079000.0,"Cash Flow From Continuing Operating Activities":29079000.0,"Change In Working Capital":6918000.0,"Change In Other Working Capital":-1459000.0,"Change In Payables And Accrued Expense":14103000.0,"Change In Accrued Expense":735000.0,"Change In Payable":13368000.0,"Change In Account Payable":10065000.0,"Change In Tax Payable":3303000.0,"Change In Income Tax Payable":3303000.0,"Change In Prepaid Assets":1994000.0,"Change In Inventory":1790000.0,"Change In Receivables":-9510000.0,"Other Non Cash Items":237000.0,"Stock Based Compensation":1384000.0,"Asset Impairment Charge":null,"Deferred Tax":-3395000.0,"Deferred Income Tax":-3395000.0,"Depreciation Amortization Depletion":6262000.0,"Depreciation And Amortization":6262000.0,"Operating Gains Losses":-318000.0,"Earnings Losses From Equity Investments":-318000.0,"Net Income From Continuing Operations":-134631000.0},"2025-09-30":{"Free Cash Flow":27574000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-28600000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-8518000.0,"End Cash Position":13447000.0,"Beginning Cash Position":17320000.0,"Effect Of Exchange Rate Changes":-261000.0,"Changes In Cash":-3612000.0,"Financing Cash Flow":-31183000.0,"Cash Flow From Continuing Financing Activities":-31183000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-2583000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-28600000.0,"Net Long Term Debt Issuance":-28600000.0,"Long Term Debt Payments":-28600000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-8521000.0,"Cash Flow From Continuing Investing Activities":-8521000.0,"Net Other Investing Changes":-3000.0,"Dividends Received Cfi":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-8518000.0,"Purchase Of PPE":-8518000.0,"Operating Cash Flow":36092000.0,"Cash Flow From Continuing Operating Activities":36092000.0,"Change In Working Capital":9738000.0,"Change In Other Working Capital":1527000.0,"Change In Payables And Accrued Expense":737000.0,"Change In Accrued Expense":3026000.0,"Change In Payable":-2289000.0,"Change In Account Payable":2241000.0,"Change In Tax Payable":-4530000.0,"Change In Income Tax Payable":-4530000.0,"Change In Prepaid Assets":1589000.0,"Change In Inventory":-4711000.0,"Change In Receivables":10596000.0,"Other Non Cash Items":2948000.0,"Stock Based Compensation":1290000.0,"Asset Impairment Charge":null,"Deferred Tax":876000.0,"Deferred Income Tax":876000.0,"Depreciation Amortization Depletion":6186000.0,"Depreciation And Amortization":6186000.0,"Operating Gains Losses":-375000.0,"Earnings Losses From Equity Investments":-375000.0,"Net Income From Continuing Operations":15429000.0},"2025-06-30":{"Free Cash Flow":-557000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-25600000.0,"Issuance Of Debt":28000000.0,"Capital Expenditure":-12230000.0,"End Cash Position":17320000.0,"Beginning Cash Position":20112000.0,"Effect Of Exchange Rate Changes":666000.0,"Changes In Cash":-3458000.0,"Financing Cash Flow":-2890000.0,"Cash Flow From Continuing Financing Activities":-2890000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":-2578000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":2400000.0,"Net Long Term Debt Issuance":2400000.0,"Long Term Debt Payments":-25600000.0,"Long Term Debt Issuance":28000000.0,"Investing Cash Flow":-12241000.0,"Cash Flow From Continuing Investing Activities":-12241000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-12230000.0,"Purchase Of PPE":-12230000.0,"Operating Cash Flow":11673000.0,"Cash Flow From Continuing Operating Activities":11673000.0,"Change In Working Capital":-17043000.0,"Change In Other Working Capital":1973000.0,"Change In Payables And Accrued Expense":-7013000.0,"Change In Accrued Expense":1806000.0,"Change In Payable":-8819000.0,"Change In Account Payable":-10541000.0,"Change In Tax Payable":1722000.0,"Change In Income Tax Payable":1722000.0,"Change In Prepaid Assets":-727000.0,"Change In Inventory":-1785000.0,"Change In Receivables":-9491000.0,"Other Non Cash Items":8373000.0,"Stock Based Compensation":1288000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-965000.0,"Deferred Income Tax":-965000.0,"Depreciation Amortization Depletion":5830000.0,"Depreciation And Amortization":5830000.0,"Operating Gains Losses":-237000.0,"Earnings Losses From Equity Investments":-237000.0,"Net Income From Continuing Operations":14427000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":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,"Cash Dividends Paid":null,"Common Stock Dividend Paid":-2578000.0,"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":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Dividends Received Cfi":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In 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,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":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,"Cash Dividends Paid":null,"Common Stock Dividend 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":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-101000.0,"Dividends Received Cfi":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In 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":73755000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":null}}}