{"ticker":"MMYT","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":94058662.0,"Share Issued":94058662.0,"Net Debt":1065469000.0,"Total Debt":1436125000.0,"Tangible Book Value":-619402000.0,"Invested Capital":1366754000.0,"Working Capital":741611000.0,"Net Tangible Assets":-619402000.0,"Capital Lease Obligations":null,"Common Stock Equity":-69371000.0,"Total Capitalization":1359538000.0,"Total Equity Gross Minority Interest":-59305000.0,"Minority Interest":10066000.0,"Stockholders Equity":-69371000.0,"Other Equity Interest":404443000.0,"Gains Losses Not Affecting Retained Earnings":-284002000.0,"Other Equity Adjustments":191000.0,"Foreign Currency Translation Adjustments":-284193000.0,"Treasury Stock":121229000.0,"Retained Earnings":-2785123000.0,"Additional Paid In Capital":2716492000.0,"Capital Stock":48000.0,"Common Stock":48000.0,"Total Liabilities Net Minority Interest":1842741000.0,"Total Non Current Liabilities Net Minority Interest":1494233000.0,"Other Non Current Liabilities":6527000.0,"Employee Benefits":16709000.0,"Non Current Deferred Liabilities":42088000.0,"Non Current Deferred Revenue":166000.0,"Non Current Deferred Taxes Liabilities":41922000.0,"Long Term Debt And Capital Lease Obligation":1428909000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":1428909000.0,"Current Liabilities":348508000.0,"Other Current Liabilities":85485000.0,"Current Deferred Liabilities":97449000.0,"Current Deferred Revenue":97449000.0,"Current Debt And Capital Lease Obligation":7216000.0,"Current Capital Lease Obligation":null,"Current Debt":7216000.0,"Other Current Borrowings":6459000.0,"Line Of Credit":757000.0,"Current Provisions":null,"Payables And Accrued Expenses":158358000.0,"Current Accrued Expenses":null,"Payables":158358000.0,"Other Payable":null,"Accounts Payable":158358000.0,"Total Assets":1783436000.0,"Total Non Current Assets":693317000.0,"Other Non Current Assets":138000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":62861000.0,"Non Current Deferred Taxes Assets":62861000.0,"Non Current Accounts Receivable":25785000.0,"Investments And Advances":32600000.0,"Other Investments":12971000.0,"Investmentin Financial Assets":18052000.0,"Available For Sale Securities":18052000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":1577000.0,"Goodwill And Other Intangible Assets":550031000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":21902000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1090119000.0,"Other Current Assets":124530000.0,"Prepaid Assets":null,"Inventory":425000.0,"Receivables":188981000.0,"Other Receivables":1995000.0,"Taxes Receivable":null,"Loans Receivable":null,"Accounts Receivable":186986000.0,"Cash Cash Equivalents And Short Term Investments":776183000.0,"Other Short Term Investments":405527000.0,"Cash And Cash Equivalents":370656000.0,"Cash Equivalents":null,"Cash Financial":null},"2026-03-31":{"Treasury Shares Number":null,"Ordinary Shares Number":94058662.0,"Share Issued":94058662.0,"Net Debt":969809000.0,"Total Debt":1406421000.0,"Tangible Book Value":-620019000.0,"Invested Capital":1326861000.0,"Working Capital":703278000.0,"Net Tangible Assets":-620019000.0,"Capital Lease Obligations":11786000.0,"Common Stock Equity":-67774000.0,"Total Capitalization":1324624000.0,"Total Equity Gross Minority Interest":-58461000.0,"Minority Interest":9313000.0,"Stockholders Equity":-67774000.0,"Other Equity Interest":10773000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Foreign Currency Translation Adjustments":null,"Treasury Stock":null,"Retained Earnings":-2792733000.0,"Additional Paid In Capital":2714138000.0,"Capital Stock":48000.0,"Common Stock":48000.0,"Total Liabilities Net Minority Interest":1813342000.0,"Total Non Current Liabilities Net Minority Interest":1470137000.0,"Other Non Current Liabilities":6649000.0,"Employee Benefits":16477000.0,"Non Current Deferred Liabilities":47289000.0,"Non Current Deferred Revenue":147000.0,"Non Current Deferred Taxes Liabilities":47142000.0,"Long Term Debt And Capital Lease Obligation":1399722000.0,"Long Term Capital Lease Obligation":7324000.0,"Long Term Debt":1392398000.0,"Current Liabilities":343205000.0,"Other Current Liabilities":26717000.0,"Current Deferred Liabilities":113003000.0,"Current Deferred Revenue":113003000.0,"Current Debt And Capital Lease Obligation":6699000.0,"Current Capital Lease Obligation":4462000.0,"Current Debt":2237000.0,"Other Current Borrowings":1415000.0,"Line Of Credit":822000.0,"Current Provisions":52634000.0,"Payables And Accrued Expenses":144152000.0,"Current Accrued Expenses":51876000.0,"Payables":92276000.0,"Other Payable":8375000.0,"Accounts Payable":83901000.0,"Total Assets":1754881000.0,"Total Non Current Assets":708398000.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":75000.0,"Non Current Deferred Assets":70503000.0,"Non Current Deferred Taxes Assets":70503000.0,"Non Current Accounts Receivable":31875000.0,"Investments And Advances":32046000.0,"Other Investments":null,"Investmentin Financial Assets":30460000.0,"Available For Sale Securities":29886000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":574000.0,"Long Term Equity Investment":1586000.0,"Goodwill And Other Intangible Assets":552245000.0,"Other Intangible Assets":36865000.0,"Goodwill":515380000.0,"Net PPE":21654000.0,"Accumulated Depreciation":-31367000.0,"Gross PPE":53021000.0,"Leases":5955000.0,"Construction In Progress":39000.0,"Machinery Furniture Equipment":24007000.0,"Buildings And Improvements":22579000.0,"Land And Improvements":441000.0,"Properties":0.0,"Current Assets":1046483000.0,"Other Current Assets":2552000.0,"Prepaid Assets":115102000.0,"Inventory":612000.0,"Receivables":163094000.0,"Other Receivables":83000.0,"Taxes Receivable":0.0,"Loans Receivable":null,"Accounts Receivable":163011000.0,"Cash Cash Equivalents And Short Term Investments":765123000.0,"Other Short Term Investments":340297000.0,"Cash And Cash Equivalents":424826000.0,"Cash Equivalents":114254000.0,"Cash Financial":310572000.0},"2025-12-31":{"Treasury Shares Number":786012.0,"Ordinary Shares Number":94867192.0,"Share Issued":95653204.0,"Net Debt":977232000.0,"Total Debt":1411121000.0,"Tangible Book Value":-573078000.0,"Invested Capital":1399501000.0,"Working Capital":528148000.0,"Net Tangible Assets":-573078000.0,"Capital Lease Obligations":null,"Common Stock Equity":-11620000.0,"Total Capitalization":1164662000.0,"Total Equity Gross Minority Interest":-7352000.0,"Minority Interest":4268000.0,"Stockholders Equity":-11620000.0,"Other Equity Interest":400967000.0,"Gains Losses Not Affecting Retained Earnings":-242644000.0,"Other Equity Adjustments":-84000.0,"Foreign Currency Translation Adjustments":-242560000.0,"Treasury Stock":63211000.0,"Retained Earnings":-2817970000.0,"Additional Paid In Capital":2711190000.0,"Capital Stock":48000.0,"Common Stock":48000.0,"Total Liabilities Net Minority Interest":1866836000.0,"Total Non Current Liabilities Net Minority Interest":1248911000.0,"Other Non Current Liabilities":11401000.0,"Employee Benefits":15235000.0,"Non Current Deferred Liabilities":45993000.0,"Non Current Deferred Revenue":147000.0,"Non Current Deferred Taxes Liabilities":45846000.0,"Long Term Debt And Capital Lease Obligation":1176282000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":1176282000.0,"Current Liabilities":617925000.0,"Other Current Liabilities":95216000.0,"Current Deferred Liabilities":110389000.0,"Current Deferred Revenue":110389000.0,"Current Debt And Capital Lease Obligation":234839000.0,"Current Capital Lease Obligation":null,"Current Debt":234839000.0,"Other Current Borrowings":234111000.0,"Line Of Credit":728000.0,"Current Provisions":null,"Payables And Accrued Expenses":177481000.0,"Current Accrued Expenses":null,"Payables":177481000.0,"Other Payable":null,"Accounts Payable":177481000.0,"Total Assets":1859484000.0,"Total Non Current Assets":713411000.0,"Other Non Current Assets":70000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":76415000.0,"Non Current Deferred Taxes Assets":76415000.0,"Non Current Accounts Receivable":32695000.0,"Investments And Advances":20047000.0,"Other Investments":2581000.0,"Investmentin Financial Assets":15858000.0,"Available For Sale Securities":15858000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":1608000.0,"Goodwill And Other Intangible Assets":561458000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":22726000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1146073000.0,"Other Current Assets":161334000.0,"Prepaid Assets":null,"Inventory":687000.0,"Receivables":169946000.0,"Other Receivables":9921000.0,"Taxes Receivable":0.0,"Loans Receivable":null,"Accounts Receivable":160025000.0,"Cash Cash Equivalents And Short Term Investments":814106000.0,"Other Short Term Investments":380217000.0,"Cash And Cash Equivalents":433889000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-09-30":{"Treasury Shares Number":null,"Ordinary Shares Number":94867192.0,"Share Issued":94867192.0,"Net Debt":865593000.0,"Total Debt":1387300000.0,"Tangible Book Value":-545389000.0,"Invested Capital":1412806000.0,"Working Capital":542040000.0,"Net Tangible Assets":-545389000.0,"Capital Lease Obligations":null,"Common Stock Equity":25506000.0,"Total Capitalization":1182154000.0,"Total Equity Gross Minority Interest":29771000.0,"Minority Interest":4265000.0,"Stockholders Equity":25506000.0,"Other Equity Interest":397293000.0,"Gains Losses Not Affecting Retained Earnings":-233272000.0,"Other Equity Adjustments":-84000.0,"Foreign Currency Translation Adjustments":-233188000.0,"Treasury Stock":21722000.0,"Retained Earnings":-2825519000.0,"Additional Paid In Capital":2708678000.0,"Capital Stock":48000.0,"Common Stock":48000.0,"Total Liabilities Net Minority Interest":1826743000.0,"Total Non Current Liabilities Net Minority Interest":1234188000.0,"Other Non Current Liabilities":11538000.0,"Employee Benefits":15065000.0,"Non Current Deferred Liabilities":50937000.0,"Non Current Deferred Revenue":119000.0,"Non Current Deferred Taxes Liabilities":50818000.0,"Long Term Debt And Capital Lease Obligation":1156648000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":1156648000.0,"Current Liabilities":592555000.0,"Other Current Liabilities":84976000.0,"Current Deferred Liabilities":134422000.0,"Current Deferred Revenue":134422000.0,"Current Debt And Capital Lease Obligation":230652000.0,"Current Capital Lease Obligation":null,"Current Debt":230652000.0,"Other Current Borrowings":230191000.0,"Line Of Credit":461000.0,"Current Provisions":null,"Payables And Accrued Expenses":142505000.0,"Current Accrued Expenses":null,"Payables":142505000.0,"Other Payable":null,"Accounts Payable":142505000.0,"Total Assets":1856514000.0,"Total Non Current Assets":721919000.0,"Other Non Current Assets":145000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":87111000.0,"Non Current Deferred Taxes Assets":87111000.0,"Non Current Accounts Receivable":29746000.0,"Investments And Advances":10095000.0,"Other Investments":2821000.0,"Investmentin Financial Assets":5624000.0,"Available For Sale Securities":5624000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":1650000.0,"Goodwill And Other Intangible Assets":570895000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":23927000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1134595000.0,"Other Current Assets":145130000.0,"Prepaid Assets":null,"Inventory":643000.0,"Receivables":159005000.0,"Other Receivables":9054000.0,"Taxes Receivable":0.0,"Loans Receivable":null,"Accounts Receivable":149951000.0,"Cash Cash Equivalents And Short Term Investments":829817000.0,"Other Short Term Investments":308110000.0,"Cash And Cash Equivalents":521707000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":236012.0,"Ordinary Shares Number":95147387.0,"Share Issued":95383399.0,"Net Debt":873457000.0,"Total Debt":1360053000.0,"Tangible Book Value":-537715000.0,"Invested Capital":1416553000.0,"Working Capital":524741000.0,"Net Tangible Assets":-537715000.0,"Capital Lease Obligations":null,"Common Stock Equity":56500000.0,"Total Capitalization":1189722000.0,"Total Equity Gross Minority Interest":61743000.0,"Minority Interest":5243000.0,"Stockholders Equity":56500000.0,"Other Equity Interest":394776000.0,"Gains Losses Not Affecting Retained Earnings":-3239953000.0,"Other Equity Adjustments":-3038901000.0,"Foreign Currency Translation Adjustments":-201052000.0,"Treasury Stock":21722000.0,"Retained Earnings":-903930000.0,"Additional Paid In Capital":3827264000.0,"Capital Stock":65000.0,"Common Stock":65000.0,"Total Liabilities Net Minority Interest":4817176000.0,"Total Non Current Liabilities Net Minority Interest":1216441000.0,"Other Non Current Liabilities":12374000.0,"Employee Benefits":15049000.0,"Non Current Deferred Liabilities":55796000.0,"Non Current Deferred Revenue":148000.0,"Non Current Deferred Taxes Liabilities":55648000.0,"Long Term Debt And Capital Lease Obligation":1133222000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":1133222000.0,"Current Liabilities":3600735000.0,"Other Current Liabilities":3125549000.0,"Current Deferred Liabilities":88879000.0,"Current Deferred Revenue":88879000.0,"Current Debt And Capital Lease Obligation":226831000.0,"Current Capital Lease Obligation":null,"Current Debt":226831000.0,"Other Current Borrowings":226144000.0,"Line Of Credit":687000.0,"Current Provisions":null,"Payables And Accrued Expenses":159476000.0,"Current Accrued Expenses":null,"Payables":159476000.0,"Other Payable":null,"Accounts Payable":159476000.0,"Total Assets":4878919000.0,"Total Non Current Assets":753443000.0,"Other Non Current Assets":183000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":97063000.0,"Non Current Deferred Taxes Assets":97063000.0,"Non Current Accounts Receivable":28725000.0,"Investments And Advances":8155000.0,"Other Investments":2526000.0,"Investmentin Financial Assets":3895000.0,"Available For Sale Securities":3895000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":1734000.0,"Goodwill And Other Intangible Assets":594215000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":25102000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":4125476000.0,"Other Current Assets":3172097000.0,"Prepaid Assets":null,"Inventory":364000.0,"Receivables":152716000.0,"Other Receivables":6128000.0,"Taxes Receivable":0.0,"Loans Receivable":null,"Accounts Receivable":146588000.0,"Cash Cash Equivalents And Short Term Investments":800299000.0,"Other Short Term Investments":313703000.0,"Cash And Cash Equivalents":486596000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":236012.0,"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":15359000.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Foreign Currency Translation Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":10777000.0,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":4582000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Current Provisions":51011000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":55762000.0,"Payables":null,"Other Payable":8250000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":402000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":896000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":45886000.0,"Goodwill":551905000.0,"Net PPE":null,"Accumulated Depreciation":-27762000.0,"Gross PPE":54219000.0,"Leases":6478000.0,"Construction In Progress":0.0,"Machinery Furniture Equipment":24220000.0,"Buildings And Improvements":22698000.0,"Land And Improvements":823000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":149836000.0,"Inventory":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":9140000.0,"Loans Receivable":0.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":245393000.0,"Cash Financial":263505000.0},"2024-12-31":{"Treasury 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,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-200405000.0,"Other Equity Adjustments":-84000.0,"Foreign Currency Translation Adjustments":-200321000.0,"Treasury Stock":181000.0,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":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 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,"Line Of Credit":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":181000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Other Investments":960000.0,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Loans Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":56969000.0,"Net Income From Continuing Operation Net Minority Interest":8350000.0,"Reconciled Depreciation":6525000.0,"Reconciled Cost Of Revenue":82675000.0,"EBITDA":56969000.0,"EBIT":50444000.0,"Net Interest Income":-28274000.0,"Interest Expense":35008000.0,"Interest Income":6734000.0,"Normalized Income":8350000.0,"Net Income From Continuing And Discontinued Operation":8350000.0,"Total Expenses":241873000.0,"Total Operating Income As Reported":43706000.0,"Diluted Average Shares":98198614.0,"Basic Average Shares":96868152.0,"Diluted EPS":0.09,"Basic EPS":0.09,"Diluted NI Availto Com Stockholders":8350000.0,"Net Income Common Stockholders":8350000.0,"Net Income":8350000.0,"Minority Interests":-755000.0,"Net Income Including Noncontrolling Interests":9105000.0,"Net Income Continuous Operations":9105000.0,"Tax Provision":6331000.0,"Pretax Income":15436000.0,"Other Income Expense":4000.0,"Earnings From Equity Interest":4000.0,"Net Non Operating Interest Income Expense":-28274000.0,"Interest Expense Non Operating":35008000.0,"Interest Income Non Operating":6734000.0,"Operating Income":43706000.0,"Operating Expense":159198000.0,"Other Operating Expenses":65040000.0,"Depreciation Amortization Depletion Income Statement":6525000.0,"Depreciation And Amortization In Income Statement":6525000.0,"Selling General And Administration":87633000.0,"Selling And Marketing Expense":48785000.0,"General And Administrative Expense":38848000.0,"Salaries And Wages":38848000.0,"Gross Profit":202904000.0,"Cost Of Revenue":82675000.0,"Total Revenue":285579000.0,"Operating Revenue":251719000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.196836,"Normalized EBITDA":40703000.0,"Net Income From Continuing Operation Net Minority Interest":24248000.0,"Reconciled Depreciation":6732000.0,"Reconciled Cost Of Revenue":59586000.0,"EBITDA":40703000.0,"EBIT":33971000.0,"Net Interest Income":32409000.0,"Interest Expense":3692000.0,"Interest Income":6533000.0,"Normalized Income":24248000.0,"Net Income From Continuing And Discontinued Operation":24248000.0,"Total Expenses":209980000.0,"Total Operating Income As Reported":40288000.0,"Diluted Average Shares":104534513.0,"Basic Average Shares":97117036.0,"Diluted EPS":0.02,"Basic EPS":0.25,"Diluted NI Availto Com Stockholders":11901000.0,"Net Income Common Stockholders":24248000.0,"Net Income":24248000.0,"Minority Interests":-71000.0,"Net Income Including Noncontrolling Interests":24319000.0,"Net Income Continuous Operations":24319000.0,"Tax Provision":5960000.0,"Pretax Income":30279000.0,"Other Income Expense":-42266000.0,"Earnings From Equity Interest":49000.0,"Net Non Operating Interest Income Expense":32409000.0,"Interest Expense Non Operating":3692000.0,"Interest Income Non Operating":6533000.0,"Operating Income":40136000.0,"Operating Expense":150394000.0,"Other Operating Expenses":-7185000.0,"Depreciation Amortization Depletion Income Statement":6732000.0,"Depreciation And Amortization In Income Statement":6732000.0,"Selling General And Administration":150847000.0,"Selling And Marketing Expense":99835000.0,"General And Administrative Expense":51012000.0,"Salaries And Wages":38038000.0,"Gross Profit":190530000.0,"Cost Of Revenue":59586000.0,"Total Revenue":250116000.0,"Operating Revenue":216438000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.3,"Normalized EBITDA":54667000.0,"Net Income From Continuing Operation Net Minority Interest":7247000.0,"Reconciled Depreciation":6975000.0,"Reconciled Cost Of Revenue":87864000.0,"EBITDA":54667000.0,"EBIT":47692000.0,"Net Interest Income":-27712000.0,"Interest Expense":34537000.0,"Interest Income":6825000.0,"Normalized Income":7247000.0,"Net Income From Continuing And Discontinued Operation":7247000.0,"Total Expenses":254799000.0,"Total Operating Income As Reported":40889000.0,"Diluted Average Shares":99324836.0,"Basic Average Shares":97701599.0,"Diluted EPS":0.07,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":7247000.0,"Net Income Common Stockholders":7247000.0,"Net Income":7247000.0,"Minority Interests":-37000.0,"Net Income Including Noncontrolling Interests":7284000.0,"Net Income Continuous Operations":7284000.0,"Tax Provision":5871000.0,"Pretax Income":13155000.0,"Other Income Expense":-22000.0,"Earnings From Equity Interest":-22000.0,"Net Non Operating Interest Income Expense":-27712000.0,"Interest Expense Non Operating":34537000.0,"Interest Income Non Operating":6825000.0,"Operating Income":40889000.0,"Operating Expense":166935000.0,"Other Operating Expenses":67484000.0,"Depreciation Amortization Depletion Income Statement":6975000.0,"Depreciation And Amortization In Income Statement":6975000.0,"Selling General And Administration":92476000.0,"Selling And Marketing Expense":52339000.0,"General And Administrative Expense":40137000.0,"Salaries And Wages":40137000.0,"Gross Profit":207824000.0,"Cost Of Revenue":87864000.0,"Total Revenue":295688000.0,"Operating Revenue":258572000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.3,"Normalized EBITDA":48634000.0,"Net Income From Continuing Operation Net Minority Interest":-5615000.0,"Reconciled Depreciation":6972000.0,"Reconciled Cost Of Revenue":51514000.0,"EBITDA":48634000.0,"EBIT":41662000.0,"Net Interest Income":-35861000.0,"Interest Expense":43109000.0,"Interest Income":7248000.0,"Normalized Income":-5615000.0,"Net Income From Continuing And Discontinued Operation":-5615000.0,"Total Expenses":194904000.0,"Total Operating Income As Reported":34437000.0,"Diluted Average Shares":97978804.0,"Basic Average Shares":97978804.0,"Diluted EPS":-0.06,"Basic EPS":-0.06,"Diluted NI Availto Com Stockholders":-5615000.0,"Net Income Common Stockholders":-5615000.0,"Net Income":-5615000.0,"Minority Interests":123000.0,"Net Income Including Noncontrolling Interests":-5738000.0,"Net Income Continuous Operations":-5738000.0,"Tax Provision":4291000.0,"Pretax Income":-1447000.0,"Other Income Expense":-23000.0,"Earnings From Equity Interest":-23000.0,"Net Non Operating Interest Income Expense":-35861000.0,"Interest Expense Non Operating":43109000.0,"Interest Income Non Operating":7248000.0,"Operating Income":34437000.0,"Operating Expense":143390000.0,"Other Operating Expenses":58048000.0,"Depreciation Amortization Depletion Income Statement":6972000.0,"Depreciation And Amortization In Income Statement":6972000.0,"Selling General And Administration":78370000.0,"Selling And Marketing Expense":37931000.0,"General And Administrative Expense":40439000.0,"Salaries And Wages":40439000.0,"Gross Profit":177827000.0,"Cost Of Revenue":51514000.0,"Total Revenue":229341000.0,"Operating Revenue":202746000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.290662,"Normalized EBITDA":54316000.0,"Net Income From Continuing Operation Net Minority Interest":25924000.0,"Reconciled Depreciation":7167000.0,"Reconciled Cost Of Revenue":74887000.0,"EBITDA":54316000.0,"EBIT":47149000.0,"Net Interest Income":-3976000.0,"Interest Expense":10770000.0,"Interest Income":6794000.0,"Normalized Income":25924000.0,"Net Income From Continuing And Discontinued Operation":25924000.0,"Total Expenses":228485000.0,"Total Operating Income As Reported":40361000.0,"Diluted Average Shares":117286124.0,"Basic Average Shares":115111656.0,"Diluted EPS":0.22,"Basic EPS":0.23,"Diluted NI Availto Com Stockholders":25924000.0,"Net Income Common Stockholders":25924000.0,"Net Income":25924000.0,"Minority Interests":119000.0,"Net Income Including Noncontrolling Interests":25805000.0,"Net Income Continuous Operations":25805000.0,"Tax Provision":10574000.0,"Pretax Income":36379000.0,"Other Income Expense":-6000.0,"Earnings From Equity Interest":-6000.0,"Net Non Operating Interest Income Expense":-3976000.0,"Interest Expense Non Operating":10770000.0,"Interest Income Non Operating":6794000.0,"Operating Income":40361000.0,"Operating Expense":153598000.0,"Other Operating Expenses":62286000.0,"Depreciation Amortization Depletion Income Statement":7167000.0,"Depreciation And Amortization In Income Statement":7167000.0,"Selling General And Administration":84145000.0,"Selling And Marketing Expense":43925000.0,"General And Administrative Expense":40220000.0,"Salaries And Wages":40220000.0,"Gross Profit":193959000.0,"Cost Of Revenue":74887000.0,"Total Revenue":268846000.0,"Operating Revenue":240526000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":26709000.0,"End Cash Position":369899000.0,"Beginning Cash Position":424004000.0,"Effect Of Exchange Rate Changes":-3315000.0,"Changes In Cash":-50790000.0,"Financing Cash Flow":-10157000.0,"Investing Cash Flow":-67342000.0,"Operating Cash Flow":26709000.0,"Cash Flow From Continuing Operating Activities":26709000.0,"Change In Working Capital":-28645000.0,"Other Non Cash Items":46249000.0,"Net Income From Continuing Operations":9105000.0},"2026-03-31":{"Free Cash Flow":31914000.0,"End Cash Position":424004000.0,"Beginning Cash Position":433161000.0,"Effect Of Exchange Rate Changes":-15233000.0,"Changes In Cash":6076000.0,"Financing Cash Flow":-53043000.0,"Investing Cash Flow":12679000.0,"Operating Cash Flow":46440000.0,"Cash Flow From Continuing Operating Activities":46440000.0,"Change In Working Capital":-1180000.0,"Other Non Cash Items":-50111000.0,"Net Income From Continuing Operations":24319000.0},"2025-12-31":{"Free Cash Flow":45581000.0,"End Cash Position":433161000.0,"Beginning Cash Position":521246000.0,"Effect Of Exchange Rate Changes":-527000.0,"Changes In Cash":-87558000.0,"Financing Cash Flow":-50427000.0,"Investing Cash Flow":-82712000.0,"Operating Cash Flow":45581000.0,"Cash Flow From Continuing Operating Activities":45581000.0,"Change In Working Capital":-9579000.0,"Other Non Cash Items":47876000.0,"Net Income From Continuing Operations":7284000.0},"2025-09-30":{"Free Cash Flow":48673000.0,"End Cash Position":521246000.0,"Beginning Cash Position":485909000.0,"Effect Of Exchange Rate Changes":-15295000.0,"Changes In Cash":50632000.0,"Financing Cash Flow":-1684000.0,"Investing Cash Flow":3643000.0,"Operating Cash Flow":48673000.0,"Cash Flow From Continuing Operating Activities":48673000.0,"Change In Working Capital":417000.0,"Other Non Cash Items":53994000.0,"Net Income From Continuing Operations":-5738000.0},"2025-06-30":{"Free Cash Flow":41843000.0,"End Cash Position":485909000.0,"Beginning Cash Position":508362000.0,"Effect Of Exchange Rate Changes":-1354000.0,"Changes In Cash":-21099000.0,"Financing Cash Flow":-2251000.0,"Investing Cash Flow":-60691000.0,"Operating Cash Flow":41843000.0,"Cash Flow From Continuing Operating Activities":41843000.0,"Change In Working Capital":-9747000.0,"Other Non Cash Items":25785000.0,"Net Income From Continuing Operations":25805000.0}}}