{"ticker":"MLR","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":11352184.0,"Share Issued":11352184.0,"Net Debt":null,"Total Debt":5713000.0,"Tangible Book Value":399835000.0,"Invested Capital":423262000.0,"Working Capital":269165000.0,"Net Tangible Assets":399835000.0,"Capital Lease Obligations":2544000.0,"Common Stock Equity":420093000.0,"Total Capitalization":421116000.0,"Total Equity Gross Minority Interest":420093000.0,"Stockholders Equity":420093000.0,"Gains Losses Not Affecting Retained Earnings":-1595000.0,"Other Equity Adjustments":-1595000.0,"Retained Earnings":271838000.0,"Additional Paid In Capital":149736000.0,"Capital Stock":114000.0,"Common Stock":114000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":188959000.0,"Total Non Current Liabilities Net Minority Interest":4426000.0,"Non Current Deferred Liabilities":1604000.0,"Non Current Deferred Taxes Liabilities":1604000.0,"Long Term Debt And Capital Lease Obligation":2822000.0,"Long Term Capital Lease Obligation":1799000.0,"Long Term Debt":1023000.0,"Current Liabilities":184533000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":2891000.0,"Current Capital Lease Obligation":745000.0,"Current Debt":2146000.0,"Other Current Borrowings":2146000.0,"Payables And Accrued Expenses":181642000.0,"Current Accrued Expenses":54257000.0,"Payables":127385000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":127385000.0,"Total Assets":609052000.0,"Total Non Current Assets":155354000.0,"Other Non Current Assets":4575000.0,"Goodwill And Other Intangible Assets":20258000.0,"Goodwill":20258000.0,"Net PPE":130521000.0,"Accumulated Depreciation":-131925000.0,"Gross PPE":262446000.0,"Other Properties":2544000.0,"Machinery Furniture Equipment":123435000.0,"Buildings And Improvements":104279000.0,"Land And Improvements":32188000.0,"Properties":0.0,"Current Assets":453698000.0,"Prepaid Assets":15772000.0,"Inventory":157307000.0,"Other Inventories":null,"Finished Goods":46355000.0,"Work In Process":47509000.0,"Raw Materials":63443000.0,"Receivables":224984000.0,"Accounts Receivable":224984000.0,"Allowance For Doubtful Accounts Receivable":-1994000.0,"Gross Accounts Receivable":226978000.0,"Cash Cash Equivalents And Short Term Investments":55635000.0,"Cash And Cash Equivalents":55635000.0},"2026-03-31":{"Ordinary Shares Number":11395716.0,"Share Issued":11395716.0,"Net Debt":null,"Total Debt":24989000.0,"Tangible Book Value":396998000.0,"Invested Capital":440463000.0,"Working Capital":285570000.0,"Net Tangible Assets":396998000.0,"Capital Lease Obligations":1783000.0,"Common Stock Equity":417257000.0,"Total Capitalization":438287000.0,"Total Equity Gross Minority Interest":417257000.0,"Stockholders Equity":417257000.0,"Gains Losses Not Affecting Retained Earnings":-648000.0,"Other Equity Adjustments":-648000.0,"Retained Earnings":266965000.0,"Additional Paid In Capital":150826000.0,"Capital Stock":114000.0,"Common Stock":114000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":168330000.0,"Total Non Current Liabilities Net Minority Interest":23800000.0,"Non Current Deferred Liabilities":1335000.0,"Non Current Deferred Taxes Liabilities":1335000.0,"Long Term Debt And Capital Lease Obligation":22465000.0,"Long Term Capital Lease Obligation":1435000.0,"Long Term Debt":21030000.0,"Current Liabilities":144530000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":2524000.0,"Current Capital Lease Obligation":348000.0,"Current Debt":2176000.0,"Other Current Borrowings":2176000.0,"Payables And Accrued Expenses":142006000.0,"Current Accrued Expenses":56215000.0,"Payables":85791000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":85791000.0,"Total Assets":585587000.0,"Total Non Current Assets":155487000.0,"Other Non Current Assets":5603000.0,"Goodwill And Other Intangible Assets":20259000.0,"Goodwill":20259000.0,"Net PPE":129625000.0,"Accumulated Depreciation":-131157000.0,"Gross PPE":260782000.0,"Other Properties":1783000.0,"Machinery Furniture Equipment":125533000.0,"Buildings And Improvements":101752000.0,"Land And Improvements":31714000.0,"Properties":0.0,"Current Assets":430100000.0,"Prepaid Assets":18061000.0,"Inventory":172494000.0,"Other Inventories":null,"Finished Goods":59605000.0,"Work In Process":49131000.0,"Raw Materials":63758000.0,"Receivables":186572000.0,"Accounts Receivable":186572000.0,"Allowance For Doubtful Accounts Receivable":-1944000.0,"Gross Accounts Receivable":188516000.0,"Cash Cash Equivalents And Short Term Investments":52973000.0,"Cash And Cash Equivalents":52973000.0},"2025-12-31":{"Ordinary Shares Number":11371730.0,"Share Issued":11371730.0,"Net Debt":null,"Total Debt":33577000.0,"Tangible Book Value":400497000.0,"Invested Capital":453871000.0,"Working Capital":303011000.0,"Net Tangible Assets":400497000.0,"Capital Lease Obligations":276000.0,"Common Stock Equity":420570000.0,"Total Capitalization":451625000.0,"Total Equity Gross Minority Interest":420570000.0,"Stockholders Equity":420570000.0,"Gains Losses Not Affecting Retained Earnings":-1388000.0,"Other Equity Adjustments":-1388000.0,"Retained Earnings":268798000.0,"Additional Paid In Capital":153046000.0,"Capital Stock":114000.0,"Common Stock":114000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":169097000.0,"Total Non Current Liabilities Net Minority Interest":32525000.0,"Non Current Deferred Liabilities":1370000.0,"Non Current Deferred Taxes Liabilities":1370000.0,"Long Term Debt And Capital Lease Obligation":31155000.0,"Long Term Capital Lease Obligation":100000.0,"Long Term Debt":31055000.0,"Current Liabilities":136572000.0,"Current Deferred Liabilities":7032000.0,"Current Deferred Revenue":7032000.0,"Current Debt And Capital Lease Obligation":2422000.0,"Current Capital Lease Obligation":176000.0,"Current Debt":2246000.0,"Other Current Borrowings":2246000.0,"Payables And Accrued Expenses":127118000.0,"Current Accrued Expenses":48570000.0,"Payables":78548000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":78548000.0,"Total Assets":589667000.0,"Total Non Current Assets":150084000.0,"Other Non Current Assets":5927000.0,"Goodwill And Other Intangible Assets":20073000.0,"Goodwill":20073000.0,"Net PPE":124084000.0,"Accumulated Depreciation":-128823000.0,"Gross PPE":252907000.0,"Other Properties":276000.0,"Machinery Furniture Equipment":125712000.0,"Buildings And Improvements":95204000.0,"Land And Improvements":31715000.0,"Properties":0.0,"Current Assets":439583000.0,"Prepaid Assets":12409000.0,"Inventory":184231000.0,"Other Inventories":null,"Finished Goods":66520000.0,"Work In Process":51476000.0,"Raw Materials":66235000.0,"Receivables":198261000.0,"Accounts Receivable":198261000.0,"Allowance For Doubtful Accounts Receivable":-1876000.0,"Gross Accounts Receivable":200137000.0,"Cash Cash Equivalents And Short Term Investments":44682000.0,"Cash And Cash Equivalents":44682000.0},"2025-09-30":{"Ordinary Shares Number":11431416.0,"Share Issued":11431416.0,"Net Debt":6599000.0,"Total Debt":45363000.0,"Tangible Book Value":400657000.0,"Invested Capital":465655000.0,"Working Capital":333690000.0,"Net Tangible Assets":400657000.0,"Capital Lease Obligations":363000.0,"Common Stock Equity":420655000.0,"Total Capitalization":465655000.0,"Total Equity Gross Minority Interest":420655000.0,"Stockholders Equity":420655000.0,"Gains Losses Not Affecting Retained Earnings":-1277000.0,"Other Equity Adjustments":-1277000.0,"Retained Earnings":267675000.0,"Additional Paid In Capital":154143000.0,"Capital Stock":114000.0,"Common Stock":114000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":183688000.0,"Total Non Current Liabilities Net Minority Interest":47912000.0,"Non Current Deferred Liabilities":2791000.0,"Non Current Deferred Taxes Liabilities":2791000.0,"Long Term Debt And Capital Lease Obligation":45121000.0,"Long Term Capital Lease Obligation":121000.0,"Long Term Debt":45000000.0,"Current Liabilities":135776000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":242000.0,"Current Capital Lease Obligation":242000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":135534000.0,"Current Accrued Expenses":52110000.0,"Payables":83424000.0,"Total Tax Payable":1186000.0,"Income Tax Payable":1186000.0,"Accounts Payable":82238000.0,"Total Assets":604343000.0,"Total Non Current Assets":134877000.0,"Other Non Current Assets":1000000.0,"Goodwill And Other Intangible Assets":19998000.0,"Goodwill":19998000.0,"Net PPE":113879000.0,"Accumulated Depreciation":-121270000.0,"Gross PPE":235149000.0,"Other Properties":363000.0,"Machinery Furniture Equipment":120145000.0,"Buildings And Improvements":91711000.0,"Land And Improvements":22930000.0,"Properties":0.0,"Current Assets":469466000.0,"Prepaid Assets":17733000.0,"Inventory":180715000.0,"Other Inventories":null,"Finished Goods":70151000.0,"Work In Process":45271000.0,"Raw Materials":65293000.0,"Receivables":232617000.0,"Accounts Receivable":232617000.0,"Allowance For Doubtful Accounts Receivable":-2018000.0,"Gross Accounts Receivable":234635000.0,"Cash Cash Equivalents And Short Term Investments":38401000.0,"Cash And Cash Equivalents":38401000.0},"2025-06-30":{"Ordinary Shares Number":11458123.0,"Share Issued":11458123.0,"Net Debt":23179000.0,"Total Debt":55448000.0,"Tangible Book Value":398596000.0,"Invested Capital":473594000.0,"Working Capital":339063000.0,"Net Tangible Assets":398596000.0,"Capital Lease Obligations":448000.0,"Common Stock Equity":418594000.0,"Total Capitalization":473594000.0,"Total Equity Gross Minority Interest":418594000.0,"Stockholders Equity":418594000.0,"Gains Losses Not Affecting Retained Earnings":-2576000.0,"Other Equity Adjustments":-2576000.0,"Retained Earnings":266879000.0,"Additional Paid In Capital":154176000.0,"Capital Stock":115000.0,"Common Stock":115000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":204339000.0,"Total Non Current Liabilities Net Minority Interest":57993000.0,"Non Current Deferred Liabilities":2852000.0,"Non Current Deferred Taxes Liabilities":2852000.0,"Long Term Debt And Capital Lease Obligation":55141000.0,"Long Term Capital Lease Obligation":141000.0,"Long Term Debt":55000000.0,"Current Liabilities":146346000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":307000.0,"Current Capital Lease Obligation":307000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":146039000.0,"Current Accrued Expenses":46614000.0,"Payables":99425000.0,"Total Tax Payable":1390000.0,"Income Tax Payable":1390000.0,"Accounts Payable":98035000.0,"Total Assets":622933000.0,"Total Non Current Assets":137524000.0,"Other Non Current Assets":1108000.0,"Goodwill And Other Intangible Assets":19998000.0,"Goodwill":19998000.0,"Net PPE":116418000.0,"Accumulated Depreciation":-121434000.0,"Gross PPE":237852000.0,"Other Properties":448000.0,"Machinery Furniture Equipment":123500000.0,"Buildings And Improvements":91242000.0,"Land And Improvements":22662000.0,"Properties":0.0,"Current Assets":485409000.0,"Prepaid Assets":17711000.0,"Inventory":165458000.0,"Other Inventories":null,"Finished Goods":58398000.0,"Work In Process":42291000.0,"Raw Materials":64769000.0,"Receivables":270419000.0,"Accounts Receivable":270419000.0,"Allowance For Doubtful Accounts Receivable":-1966000.0,"Gross Accounts Receivable":272385000.0,"Cash Cash Equivalents And Short Term Investments":31821000.0,"Cash And Cash Equivalents":31821000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":47640000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"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,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":1887000.0,"Income Tax Payable":1887000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":1000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":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},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":40663000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"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":4410000.0,"Current Deferred Revenue":4410000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":1082000.0,"Income Tax Payable":1082000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":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}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.278153,"Normalized EBITDA":14404000.0,"Net Income From Continuing Operation Net Minority Interest":7269000.0,"Reconciled Depreciation":3982000.0,"Reconciled Cost Of Revenue":204057000.0,"EBITDA":14404000.0,"EBIT":10422000.0,"Net Interest Income":-352000.0,"Interest Expense":352000.0,"Normalized Income":7269000.0,"Net Income From Continuing And Discontinued Operation":7269000.0,"Total Expenses":229233000.0,"Diluted Average Shares":11521000.0,"Basic Average Shares":11377000.0,"Diluted EPS":0.63,"Basic EPS":0.64,"Diluted NI Availto Com Stockholders":7269000.0,"Net Income Common Stockholders":7269000.0,"Net Income":7269000.0,"Net Income Including Noncontrolling Interests":7269000.0,"Net Income Continuous Operations":7269000.0,"Tax Provision":2801000.0,"Pretax Income":10070000.0,"Other Income Expense":-338000.0,"Other Non Operating Income Expenses":-338000.0,"Net Non Operating Interest Income Expense":-352000.0,"Interest Expense Non Operating":352000.0,"Operating Income":10760000.0,"Operating Expense":25176000.0,"Selling General And Administration":25176000.0,"Gross Profit":35936000.0,"Cost Of Revenue":204057000.0,"Total Revenue":239993000.0,"Operating Revenue":239993000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":5970000.0,"Net Income From Continuing Operation Net Minority Interest":555000.0,"Reconciled Depreciation":4222000.0,"Reconciled Cost Of Revenue":155181000.0,"EBITDA":5970000.0,"EBIT":1748000.0,"Net Interest Income":-145000.0,"Interest Expense":145000.0,"Normalized Income":555000.0,"Net Income From Continuing And Discontinued Operation":555000.0,"Total Expenses":179130000.0,"Diluted Average Shares":11528000.0,"Basic Average Shares":11387000.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":555000.0,"Net Income Common Stockholders":555000.0,"Net Income":555000.0,"Net Income Including Noncontrolling Interests":555000.0,"Net Income Continuous Operations":555000.0,"Tax Provision":1048000.0,"Pretax Income":1603000.0,"Other Income Expense":15000.0,"Other Non Operating Income Expenses":15000.0,"Net Non Operating Interest Income Expense":-145000.0,"Interest Expense Non Operating":145000.0,"Operating Income":1733000.0,"Operating Expense":23949000.0,"Selling General And Administration":23949000.0,"Gross Profit":25682000.0,"Cost Of Revenue":155181000.0,"Total Revenue":180863000.0,"Operating Revenue":180863000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.322536,"Normalized EBITDA":9005000.0,"Net Income From Continuing Operation Net Minority Interest":3409000.0,"Reconciled Depreciation":3795000.0,"Reconciled Cost Of Revenue":145388000.0,"EBITDA":9005000.0,"EBIT":5210000.0,"Net Interest Income":-178000.0,"Interest Expense":178000.0,"Normalized Income":3409000.0,"Net Income From Continuing And Discontinued Operation":3409000.0,"Total Expenses":166459000.0,"Diluted Average Shares":11572000.0,"Basic Average Shares":11419000.0,"Diluted EPS":0.29,"Basic EPS":0.3,"Diluted NI Availto Com Stockholders":3409000.0,"Net Income Common Stockholders":3409000.0,"Net Income":3409000.0,"Net Income Including Noncontrolling Interests":3409000.0,"Net Income Continuous Operations":3409000.0,"Tax Provision":1623000.0,"Pretax Income":5032000.0,"Other Income Expense":-249000.0,"Other Non Operating Income Expenses":-249000.0,"Net Non Operating Interest Income Expense":-178000.0,"Interest Expense Non Operating":178000.0,"Operating Income":5459000.0,"Operating Expense":21071000.0,"Selling General And Administration":21071000.0,"Gross Profit":26530000.0,"Cost Of Revenue":145388000.0,"Total Revenue":171918000.0,"Operating Revenue":171918000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.284,"Normalized EBITDA":7909000.0,"Net Income From Continuing Operation Net Minority Interest":3082000.0,"Reconciled Depreciation":3512000.0,"Reconciled Cost Of Revenue":153338000.0,"EBITDA":7909000.0,"EBIT":4397000.0,"Net Interest Income":-93000.0,"Interest Expense":93000.0,"Normalized Income":3082000.0,"Net Income From Continuing And Discontinued Operation":3082000.0,"Total Expenses":174585000.0,"Diluted Average Shares":11595000.0,"Basic Average Shares":11446000.0,"Diluted EPS":0.27,"Basic EPS":0.27,"Diluted NI Availto Com Stockholders":3082000.0,"Net Income Common Stockholders":3082000.0,"Net Income":3082000.0,"Net Income Including Noncontrolling Interests":3082000.0,"Net Income Continuous Operations":3082000.0,"Tax Provision":1222000.0,"Pretax Income":4304000.0,"Other Income Expense":312000.0,"Other Non Operating Income Expenses":312000.0,"Net Non Operating Interest Income Expense":-93000.0,"Interest Expense Non Operating":93000.0,"Operating Income":4085000.0,"Operating Expense":21247000.0,"Selling General And Administration":21247000.0,"Gross Profit":25332000.0,"Cost Of Revenue":153338000.0,"Total Revenue":178670000.0,"Operating Revenue":178670000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.255916,"Normalized EBITDA":15382000.0,"Net Income From Continuing Operation Net Minority Interest":8458000.0,"Reconciled Depreciation":3721000.0,"Reconciled Cost Of Revenue":179446000.0,"EBITDA":15382000.0,"EBIT":11661000.0,"Net Interest Income":-294000.0,"Interest Expense":294000.0,"Normalized Income":8458000.0,"Net Income From Continuing And Discontinued Operation":8458000.0,"Total Expenses":202850000.0,"Diluted Average Shares":11600000.0,"Basic Average Shares":11459000.0,"Diluted EPS":0.73,"Basic EPS":0.74,"Diluted NI Availto Com Stockholders":8458000.0,"Net Income Common Stockholders":8458000.0,"Net Income":8458000.0,"Net Income Including Noncontrolling Interests":8458000.0,"Net Income Continuous Operations":8458000.0,"Tax Provision":2909000.0,"Pretax Income":11367000.0,"Other Income Expense":479000.0,"Other Non Operating Income Expenses":479000.0,"Net Non Operating Interest Income Expense":-294000.0,"Interest Expense Non Operating":294000.0,"Operating Income":11182000.0,"Operating Expense":23404000.0,"Selling General And Administration":23404000.0,"Gross Profit":34586000.0,"Cost Of Revenue":179446000.0,"Total Revenue":214032000.0,"Operating Revenue":214032000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":28044000.0,"Repurchase Of Capital Stock":-2469000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-4189000.0,"Interest Paid Supplemental Data":881000.0,"Income Tax Paid Supplemental Data":3599000.0,"End Cash Position":55635000.0,"Beginning Cash Position":52973000.0,"Effect Of Exchange Rate Changes":-481000.0,"Changes In Cash":3143000.0,"Financing Cash Flow":-24865000.0,"Cash Flow From Continuing Financing Activities":-24865000.0,"Cash Dividends Paid":-2396000.0,"Common Stock Dividend Paid":-2396000.0,"Net Common Stock Issuance":-2469000.0,"Common Stock Payments":-2469000.0,"Net Issuance Payments Of Debt":-20000000.0,"Net Long Term Debt Issuance":-20000000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-4225000.0,"Cash Flow From Continuing Investing Activities":-4225000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-4225000.0,"Sale Of PPE":-36000.0,"Purchase Of PPE":-4189000.0,"Operating Cash Flow":32233000.0,"Cash Flow From Continuing Operating Activities":32233000.0,"Change In Working Capital":18902000.0,"Change In Other Current Liabilities":-288000.0,"Change In Other Current Assets":-565000.0,"Change In Payables And Accrued Expense":41273000.0,"Change In Accrued Expense":-310000.0,"Change In Payable":41583000.0,"Change In Account Payable":41827000.0,"Change In Tax Payable":-244000.0,"Change In Income Tax Payable":-244000.0,"Change In Prepaid Assets":2654000.0,"Change In Inventory":14560000.0,"Change In Receivables":-38732000.0,"Changes In Account Receivables":-38732000.0,"Other Non Cash Items":287000.0,"Stock Based Compensation":1380000.0,"Provisionand Write Offof Assets":50000.0,"Deferred Tax":261000.0,"Deferred Income Tax":261000.0,"Depreciation Amortization Depletion":3982000.0,"Depreciation And Amortization":3982000.0,"Depreciation":4000000.0,"Operating Gains Losses":104000.0,"Gain Loss On Sale Of PPE":104000.0,"Net Income From Continuing Operations":7267000.0},"2026-03-31":{"Free Cash Flow":22824000.0,"Repurchase Of Capital Stock":-2177000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-7923000.0,"Interest Paid Supplemental Data":815000.0,"Income Tax Paid Supplemental Data":686000.0,"End Cash Position":52973000.0,"Beginning Cash Position":44682000.0,"Effect Of Exchange Rate Changes":-6000.0,"Changes In Cash":8297000.0,"Financing Cash Flow":-14565000.0,"Cash Flow From Continuing Financing Activities":-14565000.0,"Cash Dividends Paid":-2388000.0,"Common Stock Dividend Paid":-2388000.0,"Net Common Stock Issuance":-2177000.0,"Common Stock Payments":-2177000.0,"Net Issuance Payments Of Debt":-10000000.0,"Net Long Term Debt Issuance":-10000000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-7885000.0,"Cash Flow From Continuing Investing Activities":-7885000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-7885000.0,"Sale Of PPE":38000.0,"Purchase Of PPE":-7923000.0,"Operating Cash Flow":30747000.0,"Cash Flow From Continuing Operating Activities":30747000.0,"Change In Working Capital":25947000.0,"Change In Other Current Liabilities":-146000.0,"Change In Other Current Assets":-2079000.0,"Change In Payables And Accrued Expense":9660000.0,"Change In Accrued Expense":2268000.0,"Change In Payable":7392000.0,"Change In Account Payable":7175000.0,"Change In Tax Payable":217000.0,"Change In Income Tax Payable":217000.0,"Change In Prepaid Assets":-5658000.0,"Change In Inventory":12454000.0,"Change In Receivables":11716000.0,"Changes In Account Receivables":11716000.0,"Other Non Cash Items":146000.0,"Stock Based Compensation":-43000.0,"Provisionand Write Offof Assets":49000.0,"Deferred Tax":-199000.0,"Deferred Income Tax":-199000.0,"Depreciation Amortization Depletion":4222000.0,"Depreciation And Amortization":4222000.0,"Depreciation":4200000.0,"Operating Gains Losses":70000.0,"Gain Loss On Sale Of PPE":70000.0,"Net Income From Continuing Operations":555000.0},"2025-12-31":{"Free Cash Flow":43755000.0,"Repurchase Of Capital Stock":-2224000.0,"Repayment Of Debt":-15609000.0,"Issuance Of Debt":null,"Capital Expenditure":-5105000.0,"Interest Paid Supplemental Data":1182000.0,"Income Tax Paid Supplemental Data":863000.0,"End Cash Position":44682000.0,"Beginning Cash Position":38401000.0,"Effect Of Exchange Rate Changes":1002000.0,"Changes In Cash":5279000.0,"Financing Cash Flow":-20119000.0,"Cash Flow From Continuing Financing Activities":-20119000.0,"Cash Dividends Paid":-2286000.0,"Common Stock Dividend Paid":-2286000.0,"Net Common Stock Issuance":-2224000.0,"Common Stock Payments":-2224000.0,"Net Issuance Payments Of Debt":-15609000.0,"Net Long Term Debt Issuance":-15609000.0,"Long Term Debt Payments":-15609000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-23462000.0,"Cash Flow From Continuing Investing Activities":-23462000.0,"Net Business Purchase And Sale":-18614000.0,"Sale Of Business":null,"Purchase Of Business":-18614000.0,"Net PPE Purchase And Sale":-4848000.0,"Sale Of PPE":257000.0,"Purchase Of PPE":-5105000.0,"Operating Cash Flow":48860000.0,"Cash Flow From Continuing Operating Activities":48861000.0,"Change In Working Capital":42123000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":149000.0,"Change In Payables And Accrued Expense":-11853000.0,"Change In Accrued Expense":-5405000.0,"Change In Payable":-6448000.0,"Change In Account Payable":-8066000.0,"Change In Tax Payable":1618000.0,"Change In Income Tax Payable":1618000.0,"Change In Prepaid Assets":5557000.0,"Change In Inventory":8965000.0,"Change In Receivables":39305000.0,"Changes In Account Receivables":39305000.0,"Other Non Cash Items":-1000.0,"Stock Based Compensation":1126000.0,"Provisionand Write Offof Assets":-273000.0,"Deferred Tax":-1391000.0,"Deferred Income Tax":-1391000.0,"Depreciation Amortization Depletion":3795000.0,"Depreciation And Amortization":3795000.0,"Depreciation":null,"Operating Gains Losses":72000.0,"Gain Loss On Sale Of PPE":72000.0,"Net Income From Continuing Operations":3409000.0},"2025-09-30":{"Free Cash Flow":18106000.0,"Repurchase Of Capital Stock":-1160000.0,"Repayment Of Debt":-10000000.0,"Issuance Of Debt":null,"Capital Expenditure":-1798000.0,"Interest Paid Supplemental Data":1410000.0,"Income Tax Paid Supplemental Data":3156000.0,"End Cash Position":38401000.0,"Beginning Cash Position":31821000.0,"Effect Of Exchange Rate Changes":640000.0,"Changes In Cash":5940000.0,"Financing Cash Flow":-13446000.0,"Cash Flow From Continuing Financing Activities":-13446000.0,"Cash Dividends Paid":-2286000.0,"Common Stock Dividend Paid":-2286000.0,"Net Common Stock Issuance":-1160000.0,"Common Stock Payments":-1160000.0,"Net Issuance Payments Of Debt":-10000000.0,"Net Long Term Debt Issuance":-10000000.0,"Long Term Debt Payments":-10000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-518000.0,"Cash Flow From Continuing Investing Activities":-518000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-518000.0,"Sale Of PPE":1280000.0,"Purchase Of PPE":-1798000.0,"Operating Cash Flow":19904000.0,"Cash Flow From Continuing Operating Activities":19903000.0,"Change In Working Capital":14434000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":2012000.0,"Change In Payables And Accrued Expense":-11021000.0,"Change In Accrued Expense":5499000.0,"Change In Payable":-16520000.0,"Change In Account Payable":-16023000.0,"Change In Tax Payable":-497000.0,"Change In Income Tax Payable":-497000.0,"Change In Prepaid Assets":-31000.0,"Change In Inventory":-14435000.0,"Change In Receivables":37864000.0,"Changes In Account Receivables":37864000.0,"Other Non Cash Items":-1815000.0,"Stock Based Compensation":1127000.0,"Provisionand Write Offof Assets":54000.0,"Deferred Tax":-42000.0,"Deferred Income Tax":-42000.0,"Depreciation Amortization Depletion":3512000.0,"Depreciation And Amortization":3512000.0,"Depreciation":null,"Operating Gains Losses":-448000.0,"Gain Loss On Sale Of PPE":-448000.0,"Net Income From Continuing Operations":3082000.0},"2025-06-30":{"Free Cash Flow":25566000.0,"Repurchase Of Capital Stock":-500000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-1676000.0,"Interest Paid Supplemental Data":3496000.0,"Income Tax Paid Supplemental Data":2717000.0,"End Cash Position":31821000.0,"Beginning Cash Position":27360000.0,"Effect Of Exchange Rate Changes":1689000.0,"Changes In Cash":2772000.0,"Financing Cash Flow":-22794000.0,"Cash Flow From Continuing Financing Activities":-22794000.0,"Cash Dividends Paid":-2294000.0,"Common Stock Dividend Paid":-2294000.0,"Net Common Stock Issuance":-500000.0,"Common Stock Payments":-500000.0,"Net Issuance Payments Of Debt":-20000000.0,"Net Long Term Debt Issuance":-20000000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-1676000.0,"Cash Flow From Continuing Investing Activities":-1676000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1676000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-1676000.0,"Operating Cash Flow":27242000.0,"Cash Flow From Continuing Operating Activities":27242000.0,"Change In Working Capital":11976000.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":-2026000.0,"Change In Payables And Accrued Expense":-11321000.0,"Change In Accrued Expense":6012000.0,"Change In Payable":-17333000.0,"Change In Account Payable":-16837000.0,"Change In Tax Payable":-496000.0,"Change In Income Tax Payable":-496000.0,"Change In Prepaid Assets":-1530000.0,"Change In Inventory":3094000.0,"Change In Receivables":23759000.0,"Changes In Account Receivables":23759000.0,"Other Non Cash Items":1772000.0,"Stock Based Compensation":1153000.0,"Provisionand Write Offof Assets":54000.0,"Deferred Tax":93000.0,"Deferred Income Tax":93000.0,"Depreciation Amortization Depletion":3721000.0,"Depreciation And Amortization":3721000.0,"Depreciation":null,"Operating Gains Losses":15000.0,"Gain Loss On Sale Of PPE":15000.0,"Net Income From Continuing Operations":8458000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":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,"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 Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":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 Other Current Liabilities":-45000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In 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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":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":0.0,"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,"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":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":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 Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In 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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}