{"ticker":"MRCY","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":59498806.0,"Share Issued":59498806.0,"Net Debt":273807000.0,"Total Debt":653950000.0,"Tangible Book Value":349848000.0,"Invested Capital":2083279000.0,"Working Capital":766235000.0,"Net Tangible Assets":349848000.0,"Capital Lease Obligations":48343000.0,"Common Stock Equity":1477672000.0,"Total Capitalization":2069172000.0,"Total Equity Gross Minority Interest":1477672000.0,"Stockholders Equity":1477672000.0,"Gains Losses Not Affecting Retained Earnings":10883000.0,"Other Equity Adjustments":10883000.0,"Retained Earnings":151424000.0,"Additional Paid In Capital":1314770000.0,"Capital Stock":595000.0,"Common Stock":595000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1003615000.0,"Total Non Current Liabilities Net Minority Interest":653119000.0,"Other Non Current Liabilities":9230000.0,"Tradeand Other Payables Non Current":4046000.0,"Long Term Debt And Capital Lease Obligation":639843000.0,"Long Term Capital Lease Obligation":48343000.0,"Long Term Debt":591500000.0,"Current Liabilities":350496000.0,"Current Deferred Liabilities":126312000.0,"Current Deferred Revenue":126312000.0,"Current Debt And Capital Lease Obligation":14107000.0,"Current Debt":14107000.0,"Line Of Credit":14107000.0,"Pensionand Other Post Retirement Benefit Plans Current":36952000.0,"Payables And Accrued Expenses":173125000.0,"Current Accrued Expenses":69059000.0,"Payables":104066000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":104066000.0,"Total Assets":2481287000.0,"Total Non Current Assets":1364556000.0,"Other Non Current Assets":8082000.0,"Non Current Deferred Assets":75964000.0,"Non Current Deferred Taxes Assets":75964000.0,"Goodwill And Other Intangible Assets":1127824000.0,"Other Intangible Assets":185210000.0,"Goodwill":942614000.0,"Net PPE":152686000.0,"Accumulated Depreciation":-339403000.0,"Gross PPE":492089000.0,"Leases":73698000.0,"Other Properties":50094000.0,"Machinery Furniture Equipment":368297000.0,"Properties":0.0,"Current Assets":1116731000.0,"Other Current Assets":56899000.0,"Prepaid Assets":1294000.0,"Inventory":361693000.0,"Finished Goods":22312000.0,"Work In Process":146083000.0,"Raw Materials":193298000.0,"Receivables":365045000.0,"Other Receivables":269498000.0,"Accounts Receivable":95547000.0,"Allowance For Doubtful Accounts Receivable":-112000.0,"Gross Accounts Receivable":95659000.0,"Cash Cash Equivalents And Short Term Investments":331800000.0,"Cash And Cash Equivalents":331800000.0},"2025-12-31":{"Ordinary Shares Number":59376887.0,"Share Issued":59376887.0,"Net Debt":288765000.0,"Total Debt":674715000.0,"Tangible Book Value":328663000.0,"Invested Capital":2083743000.0,"Working Capital":749110000.0,"Net Tangible Assets":328663000.0,"Capital Lease Obligations":50960000.0,"Common Stock Equity":1459988000.0,"Total Capitalization":2051488000.0,"Total Equity Gross Minority Interest":1459988000.0,"Stockholders Equity":1459988000.0,"Gains Losses Not Affecting Retained Earnings":3089000.0,"Other Equity Adjustments":3089000.0,"Retained Earnings":154285000.0,"Additional Paid In Capital":1302020000.0,"Capital Stock":594000.0,"Common Stock":594000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1042116000.0,"Total Non Current Liabilities Net Minority Interest":659073000.0,"Other Non Current Liabilities":12567000.0,"Tradeand Other Payables Non Current":4046000.0,"Long Term Debt And Capital Lease Obligation":642460000.0,"Long Term Capital Lease Obligation":50960000.0,"Long Term Debt":591500000.0,"Current Liabilities":383043000.0,"Current Deferred Liabilities":136918000.0,"Current Deferred Revenue":136918000.0,"Current Debt And Capital Lease Obligation":32255000.0,"Current Debt":32255000.0,"Line Of Credit":32255000.0,"Pensionand Other Post Retirement Benefit Plans Current":35251000.0,"Payables And Accrued Expenses":178619000.0,"Current Accrued Expenses":72437000.0,"Payables":106182000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":106182000.0,"Total Assets":2502104000.0,"Total Non Current Assets":1369951000.0,"Other Non Current Assets":8206000.0,"Non Current Deferred Assets":76429000.0,"Non Current Deferred Taxes Assets":76429000.0,"Goodwill And Other Intangible Assets":1131325000.0,"Other Intangible Assets":193232000.0,"Goodwill":938093000.0,"Net PPE":153991000.0,"Accumulated Depreciation":-331037000.0,"Gross PPE":485028000.0,"Leases":73216000.0,"Other Properties":51972000.0,"Machinery Furniture Equipment":359840000.0,"Properties":0.0,"Current Assets":1132153000.0,"Other Current Assets":66518000.0,"Prepaid Assets":1230000.0,"Inventory":349645000.0,"Finished Goods":21280000.0,"Work In Process":133061000.0,"Raw Materials":195304000.0,"Receivables":379770000.0,"Other Receivables":273938000.0,"Accounts Receivable":105832000.0,"Allowance For Doubtful Accounts Receivable":-1832000.0,"Gross Accounts Receivable":107664000.0,"Cash Cash Equivalents And Short Term Investments":334990000.0,"Cash And Cash Equivalents":334990000.0},"2025-09-30":{"Ordinary Shares Number":59426779.0,"Share Issued":59426779.0,"Net Debt":286784000.0,"Total Debt":645130000.0,"Tangible Book Value":336509000.0,"Invested Capital":2066509000.0,"Working Capital":762440000.0,"Net Tangible Assets":336509000.0,"Capital Lease Obligations":53630000.0,"Common Stock Equity":1475009000.0,"Total Capitalization":2066509000.0,"Total Equity Gross Minority Interest":1475009000.0,"Stockholders Equity":1475009000.0,"Gains Losses Not Affecting Retained Earnings":3638000.0,"Other Equity Adjustments":3638000.0,"Retained Earnings":169380000.0,"Additional Paid In Capital":1301397000.0,"Capital Stock":594000.0,"Common Stock":594000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":982583000.0,"Total Non Current Liabilities Net Minority Interest":660400000.0,"Other Non Current Liabilities":11224000.0,"Tradeand Other Payables Non Current":4046000.0,"Long Term Debt And Capital Lease Obligation":645130000.0,"Long Term Capital Lease Obligation":53630000.0,"Long Term Debt":591500000.0,"Current Liabilities":322183000.0,"Current Deferred Liabilities":125498000.0,"Current Deferred Revenue":125498000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":23540000.0,"Payables And Accrued Expenses":173145000.0,"Current Accrued Expenses":75331000.0,"Payables":97814000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":97814000.0,"Total Assets":2457592000.0,"Total Non Current Assets":1372969000.0,"Other Non Current Assets":5105000.0,"Non Current Deferred Assets":72861000.0,"Non Current Deferred Taxes Assets":72861000.0,"Goodwill And Other Intangible Assets":1138500000.0,"Other Intangible Assets":200407000.0,"Goodwill":938093000.0,"Net PPE":156503000.0,"Accumulated Depreciation":-322536000.0,"Gross PPE":479039000.0,"Leases":72581000.0,"Other Properties":53869000.0,"Machinery Furniture Equipment":352589000.0,"Properties":0.0,"Current Assets":1084623000.0,"Other Current Assets":70789000.0,"Prepaid Assets":1389000.0,"Inventory":340246000.0,"Finished Goods":22261000.0,"Work In Process":126109000.0,"Raw Materials":191876000.0,"Receivables":367483000.0,"Other Receivables":274835000.0,"Accounts Receivable":92648000.0,"Allowance For Doubtful Accounts Receivable":-1832000.0,"Gross Accounts Receivable":94480000.0,"Cash Cash Equivalents And Short Term Investments":304716000.0,"Cash And Cash Equivalents":304716000.0},"2025-06-30":{"Ordinary Shares Number":59003174.0,"Share Issued":59003174.0,"Net Debt":282401000.0,"Total Debt":644238000.0,"Tangible Book Value":324757000.0,"Invested Capital":2064961000.0,"Working Capital":757801000.0,"Net Tangible Assets":324757000.0,"Capital Lease Obligations":52738000.0,"Common Stock Equity":1473461000.0,"Total Capitalization":2064961000.0,"Total Equity Gross Minority Interest":1473461000.0,"Stockholders Equity":1473461000.0,"Gains Losses Not Affecting Retained Earnings":3498000.0,"Other Equity Adjustments":3498000.0,"Retained Earnings":181895000.0,"Additional Paid In Capital":1287478000.0,"Capital Stock":590000.0,"Common Stock":590000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":961303000.0,"Total Non Current Liabilities Net Minority Interest":660926000.0,"Other Non Current Liabilities":12642000.0,"Tradeand Other Payables Non Current":4046000.0,"Long Term Debt And Capital Lease Obligation":644238000.0,"Long Term Capital Lease Obligation":52738000.0,"Long Term Debt":591500000.0,"Current Liabilities":300377000.0,"Current Deferred Liabilities":126797000.0,"Current Deferred Revenue":126797000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":51321000.0,"Payables And Accrued Expenses":122259000.0,"Current Accrued Expenses":43143000.0,"Payables":79116000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":79116000.0,"Total Assets":2434764000.0,"Total Non Current Assets":1376586000.0,"Other Non Current Assets":5162000.0,"Non Current Deferred Assets":69016000.0,"Non Current Deferred Taxes Assets":69016000.0,"Goodwill And Other Intangible Assets":1148704000.0,"Other Intangible Assets":210611000.0,"Goodwill":938093000.0,"Net PPE":153704000.0,"Accumulated Depreciation":-313768000.0,"Gross PPE":467472000.0,"Leases":74278000.0,"Other Properties":52264000.0,"Machinery Furniture Equipment":340930000.0,"Properties":0.0,"Current Assets":1058178000.0,"Other Current Assets":27639000.0,"Prepaid Assets":457000.0,"Inventory":332920000.0,"Finished Goods":19048000.0,"Work In Process":118376000.0,"Raw Materials":195496000.0,"Receivables":388063000.0,"Other Receivables":278475000.0,"Accounts Receivable":109588000.0,"Allowance For Doubtful Accounts Receivable":-1767000.0,"Gross Accounts Receivable":111355000.0,"Cash Cash Equivalents And Short Term Investments":309099000.0,"Cash And Cash Equivalents":309099000.0},"2025-03-31":{"Ordinary Shares Number":58852270.0,"Share Issued":58852270.0,"Net Debt":321678000.0,"Total Debt":646815000.0,"Tangible Book Value":297019000.0,"Invested Capital":2042589000.0,"Working Capital":722940000.0,"Net Tangible Assets":297019000.0,"Capital Lease Obligations":55315000.0,"Common Stock Equity":1451089000.0,"Total Capitalization":2042589000.0,"Total Equity Gross Minority Interest":1451089000.0,"Stockholders Equity":1451089000.0,"Gains Losses Not Affecting Retained Earnings":5857000.0,"Other Equity Adjustments":5857000.0,"Retained Earnings":165525000.0,"Additional Paid In Capital":1279118000.0,"Capital Stock":589000.0,"Common Stock":589000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":963328000.0,"Total Non Current Liabilities Net Minority Interest":666764000.0,"Other Non Current Liabilities":12236000.0,"Tradeand Other Payables Non Current":7713000.0,"Long Term Debt And Capital Lease Obligation":646815000.0,"Long Term Capital Lease Obligation":55315000.0,"Long Term Debt":591500000.0,"Current Liabilities":296564000.0,"Current Deferred Liabilities":142484000.0,"Current Deferred Revenue":142484000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":35120000.0,"Payables And Accrued Expenses":118960000.0,"Current Accrued Expenses":45406000.0,"Payables":73554000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":73554000.0,"Total Assets":2414417000.0,"Total Non Current Assets":1394913000.0,"Other Non Current Assets":6151000.0,"Non Current Deferred Assets":72575000.0,"Non Current Deferred Taxes Assets":72575000.0,"Goodwill And Other Intangible Assets":1154070000.0,"Other Intangible Assets":215977000.0,"Goodwill":938093000.0,"Net PPE":162117000.0,"Accumulated Depreciation":null,"Gross PPE":162117000.0,"Leases":null,"Other Properties":162117000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":1019504000.0,"Other Current Assets":19339000.0,"Prepaid Assets":2960000.0,"Inventory":352689000.0,"Finished Goods":16891000.0,"Work In Process":122289000.0,"Raw Materials":213509000.0,"Receivables":374694000.0,"Other Receivables":271293000.0,"Accounts Receivable":103401000.0,"Allowance For Doubtful Accounts Receivable":-1765000.0,"Gross Accounts Receivable":105166000.0,"Cash Cash Equivalents And Short Term Investments":269822000.0,"Cash And Cash Equivalents":269822000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Tradeand Other Payables Non Current":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 Debt":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":306000.0,"Income Tax Payable":306000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other 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":{"2026-03-31":{"Tax Effect Of Unusual Items":-42800.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":22707000.0,"Total Unusual Items":-107000.0,"Total Unusual Items Excluding Goodwill":-107000.0,"Net Income From Continuing Operation Net Minority Interest":-2861000.0,"Reconciled Depreciation":17956000.0,"Reconciled Cost Of Revenue":158314000.0,"EBITDA":22600000.0,"EBIT":4644000.0,"Net Interest Income":-4824000.0,"Interest Expense":7331000.0,"Interest Income":2507000.0,"Normalized Income":-2796800.0,"Net Income From Continuing And Discontinued Operation":-2861000.0,"Total Expenses":230422000.0,"Total Operating Income As Reported":5230000.0,"Diluted Average Shares":59422000.0,"Basic Average Shares":59422000.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-2861000.0,"Net Income Common Stockholders":-2861000.0,"Net Income":-2861000.0,"Net Income Including Noncontrolling Interests":-2861000.0,"Net Income Continuous Operations":-2861000.0,"Tax Provision":174000.0,"Pretax Income":-2687000.0,"Other Income Expense":-3200000.0,"Other Non Operating Income Expenses":-3093000.0,"Special Income Charges":-107000.0,"Restructuring And Mergern Acquisition":107000.0,"Net Non Operating Interest Income Expense":-4824000.0,"Interest Expense Non Operating":7331000.0,"Interest Income Non Operating":2507000.0,"Operating Income":5337000.0,"Operating Expense":63713000.0,"Depreciation Amortization Depletion Income Statement":9561000.0,"Depreciation And Amortization In Income Statement":9561000.0,"Amortization":9561000.0,"Amortization Of Intangibles Income Statement":9561000.0,"Research And Development":15014000.0,"Selling General And Administration":39138000.0,"Gross Profit":69050000.0,"Cost Of Revenue":166709000.0,"Total Revenue":235759000.0,"Operating Revenue":235759000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-573702.273899,"Tax Rate For Calcs":0.135403,"Normalized EBITDA":12927000.0,"Total Unusual Items":-4237000.0,"Total Unusual Items Excluding Goodwill":-4237000.0,"Net Income From Continuing Operation Net Minority Interest":-15095000.0,"Reconciled Depreciation":18300000.0,"Reconciled Cost Of Revenue":163633000.0,"EBITDA":8690000.0,"EBIT":-9610000.0,"Net Interest Income":-6201000.0,"Interest Expense":7849000.0,"Interest Income":1648000.0,"Normalized Income":-11431702.273899,"Net Income From Continuing And Discontinued Operation":-15095000.0,"Total Expenses":239453000.0,"Total Operating Income As Reported":-10818000.0,"Diluted Average Shares":59415000.0,"Basic Average Shares":59415000.0,"Diluted EPS":-0.26,"Basic EPS":-0.26,"Diluted NI Availto Com Stockholders":-15095000.0,"Net Income Common Stockholders":-15095000.0,"Net Income":-15095000.0,"Net Income Including Noncontrolling Interests":-15095000.0,"Net Income Continuous Operations":-15095000.0,"Tax Provision":-2364000.0,"Pretax Income":-17459000.0,"Other Income Expense":-4677000.0,"Other Non Operating Income Expenses":-440000.0,"Special Income Charges":-4237000.0,"Restructuring And Mergern Acquisition":4237000.0,"Net Non Operating Interest Income Expense":-6201000.0,"Interest Expense Non Operating":7849000.0,"Interest Income Non Operating":1648000.0,"Operating Income":-6581000.0,"Operating Expense":67214000.0,"Depreciation Amortization Depletion Income Statement":9694000.0,"Depreciation And Amortization In Income Statement":9694000.0,"Amortization":9694000.0,"Amortization Of Intangibles Income Statement":9694000.0,"Research And Development":15381000.0,"Selling General And Administration":42139000.0,"Gross Profit":60633000.0,"Cost Of Revenue":172239000.0,"Total Revenue":232872000.0,"Operating Revenue":232872000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-522078.313982,"Tax Rate For Calcs":0.243166,"Normalized EBITDA":12410000.0,"Total Unusual Items":-2147000.0,"Total Unusual Items Excluding Goodwill":-2147000.0,"Net Income From Continuing Operation Net Minority Interest":-12515000.0,"Reconciled Depreciation":18913000.0,"Reconciled Cost Of Revenue":153656000.0,"EBITDA":10263000.0,"EBIT":-8650000.0,"Net Interest Income":-5859000.0,"Interest Expense":7886000.0,"Interest Income":2027000.0,"Normalized Income":-10890078.313982,"Net Income From Continuing And Discontinued Operation":-12515000.0,"Total Expenses":231659000.0,"Total Operating Income As Reported":-8597000.0,"Diluted Average Shares":59191000.0,"Basic Average Shares":59191000.0,"Diluted EPS":-0.21,"Basic EPS":-0.21,"Diluted NI Availto Com Stockholders":-12515000.0,"Net Income Common Stockholders":-12515000.0,"Net Income":-12515000.0,"Net Income Including Noncontrolling Interests":-12515000.0,"Net Income Continuous Operations":-12515000.0,"Tax Provision":-4021000.0,"Pretax Income":-16536000.0,"Other Income Expense":-4227000.0,"Other Non Operating Income Expenses":-2080000.0,"Special Income Charges":-2147000.0,"Restructuring And Mergern Acquisition":2147000.0,"Net Non Operating Interest Income Expense":-5859000.0,"Interest Expense Non Operating":7886000.0,"Interest Income Non Operating":2027000.0,"Operating Income":-6450000.0,"Operating Expense":69349000.0,"Depreciation Amortization Depletion Income Statement":10259000.0,"Depreciation And Amortization In Income Statement":10259000.0,"Amortization":10259000.0,"Amortization Of Intangibles Income Statement":10259000.0,"Research And Development":13184000.0,"Selling General And Administration":45906000.0,"Gross Profit":62899000.0,"Cost Of Revenue":162310000.0,"Total Revenue":225209000.0,"Operating Revenue":225209000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-171135.25004,"Tax Rate For Calcs":0.130042,"Normalized EBITDA":48128000.0,"Total Unusual Items":-1316000.0,"Total Unusual Items Excluding Goodwill":-1316000.0,"Net Income From Continuing Operation Net Minority Interest":16370000.0,"Reconciled Depreciation":19969000.0,"Reconciled Cost Of Revenue":178644000.0,"EBITDA":46812000.0,"EBIT":26843000.0,"Net Interest Income":-6659000.0,"Interest Expense":8026000.0,"Interest Income":1367000.0,"Normalized Income":17514864.74996,"Net Income From Continuing And Discontinued Operation":16370000.0,"Total Expenses":248240000.0,"Total Operating Income As Reported":23550000.0,"Diluted Average Shares":59540000.0,"Basic Average Shares":58924000.0,"Diluted EPS":0.27,"Basic EPS":0.28,"Diluted NI Availto Com Stockholders":16370000.0,"Net Income Common Stockholders":16370000.0,"Net Income":16370000.0,"Net Income Including Noncontrolling Interests":16370000.0,"Net Income Continuous Operations":16370000.0,"Tax Provision":2447000.0,"Pretax Income":18817000.0,"Other Income Expense":610000.0,"Other Non Operating Income Expenses":1926000.0,"Special Income Charges":-1316000.0,"Restructuring And Mergern Acquisition":1316000.0,"Net Non Operating Interest Income Expense":-6659000.0,"Interest Expense Non Operating":8026000.0,"Interest Income Non Operating":1367000.0,"Operating Income":24866000.0,"Operating Expense":59902000.0,"Depreciation Amortization Depletion Income Statement":10275000.0,"Depreciation And Amortization In Income Statement":10275000.0,"Amortization":10275000.0,"Amortization Of Intangibles Income Statement":10275000.0,"Research And Development":11913000.0,"Selling General And Administration":37714000.0,"Gross Profit":84768000.0,"Cost Of Revenue":188338000.0,"Total Revenue":273106000.0,"Operating Revenue":273106000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-636209.368411,"Tax Rate For Calcs":0.121368,"Normalized EBITDA":11408000.0,"Total Unusual Items":-5242000.0,"Total Unusual Items Excluding Goodwill":-5242000.0,"Net Income From Continuing Operation Net Minority Interest":-19170000.0,"Reconciled Depreciation":19916000.0,"Reconciled Cost Of Revenue":144517000.0,"EBITDA":6166000.0,"EBIT":-13750000.0,"Net Interest Income":-6778000.0,"Interest Expense":8068000.0,"Interest Income":1290000.0,"Normalized Income":-14564209.368411,"Net Income From Continuing And Discontinued Operation":-19170000.0,"Total Expenses":223460000.0,"Total Operating Income As Reported":-17344000.0,"Diluted Average Shares":58749000.0,"Basic Average Shares":58749000.0,"Diluted EPS":-0.33,"Basic EPS":-0.33,"Diluted NI Availto Com Stockholders":-19170000.0,"Net Income Common Stockholders":-19170000.0,"Net Income":-19170000.0,"Net Income Including Noncontrolling Interests":-19170000.0,"Net Income Continuous Operations":-19170000.0,"Tax Provision":-2648000.0,"Pretax Income":-21818000.0,"Other Income Expense":-2938000.0,"Other Non Operating Income Expenses":2304000.0,"Special Income Charges":-5242000.0,"Restructuring And Mergern Acquisition":5242000.0,"Net Non Operating Interest Income Expense":-6778000.0,"Interest Expense Non Operating":8068000.0,"Interest Income Non Operating":1290000.0,"Operating Income":-12102000.0,"Operating Expense":69212000.0,"Depreciation Amortization Depletion Income Statement":10185000.0,"Depreciation And Amortization In Income Statement":10185000.0,"Amortization":10185000.0,"Amortization Of Intangibles Income Statement":10185000.0,"Research And Development":15983000.0,"Selling General And Administration":43044000.0,"Gross Profit":57110000.0,"Cost Of Revenue":154248000.0,"Total Revenue":211358000.0,"Operating Revenue":211358000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1821000.0,"Repurchase Of Capital Stock":0.0,"Issuance Of Debt":null,"Capital Expenditure":-8263000.0,"Interest Paid Supplemental Data":7362000.0,"Income Tax Paid Supplemental Data":4000.0,"End Cash Position":331800000.0,"Beginning Cash Position":334990000.0,"Effect Of Exchange Rate Changes":46000.0,"Changes In Cash":-3236000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-9678000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-8263000.0,"Purchase Of PPE":-8263000.0,"Operating Cash Flow":6442000.0,"Cash Flow From Continuing Operating Activities":6442000.0,"Change In Working Capital":-20988000.0,"Change In Other Working Capital":-9335000.0,"Change In Other Current Liabilities":-4967000.0,"Change In Other Current Assets":1809000.0,"Change In Payables And Accrued Expense":-19541000.0,"Change In Payable":-19541000.0,"Change In Account Payable":-19547000.0,"Change In Tax Payable":6000.0,"Change In Income Tax Payable":6000.0,"Change In Prepaid Assets":9245000.0,"Change In Inventory":-12653000.0,"Change In Receivables":14454000.0,"Other Non Cash Items":-870000.0,"Stock Based Compensation":12750000.0,"Provisionand Write Offof Assets":-28000.0,"Deferred Tax":483000.0,"Deferred Income Tax":483000.0,"Depreciation Amortization Depletion":17956000.0,"Depreciation And Amortization":17956000.0,"Net Income From Continuing Operations":-2861000.0},"2025-12-31":{"Free Cash Flow":45709000.0,"Repurchase Of Capital Stock":null,"Issuance Of Debt":null,"Capital Expenditure":-5902000.0,"Interest Paid Supplemental Data":8113000.0,"Income Tax Paid Supplemental Data":884000.0,"End Cash Position":334990000.0,"Beginning Cash Position":304716000.0,"Effect Of Exchange Rate Changes":-6000.0,"Changes In Cash":30280000.0,"Financing Cash Flow":-15429000.0,"Cash Flow From Continuing Financing Activities":-15429000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":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 Issuance":null,"Investing Cash Flow":-5902000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-5902000.0,"Purchase Of PPE":-5902000.0,"Operating Cash Flow":51611000.0,"Cash Flow From Continuing Operating Activities":51611000.0,"Change In Working Capital":35971000.0,"Change In Other Working Capital":11132000.0,"Change In Other Current Liabilities":-3125000.0,"Change In Other Current Assets":-200000.0,"Change In Payables And Accrued Expense":46056000.0,"Change In Payable":46056000.0,"Change In Account Payable":46059000.0,"Change In Tax Payable":-3000.0,"Change In Income Tax Payable":-3000.0,"Change In Prepaid Assets":5662000.0,"Change In Inventory":-11560000.0,"Change In Receivables":-11994000.0,"Other Non Cash Items":737000.0,"Stock Based Compensation":15288000.0,"Provisionand Write Offof Assets":0.0,"Deferred Tax":-3590000.0,"Deferred Income Tax":-3590000.0,"Depreciation Amortization Depletion":18300000.0,"Depreciation And Amortization":18300000.0,"Net Income From Continuing Operations":-15095000.0},"2025-09-30":{"Free Cash Flow":-4366000.0,"Repurchase Of Capital Stock":null,"Issuance Of Debt":null,"Capital Expenditure":-6548000.0,"Interest Paid Supplemental Data":8523000.0,"Income Tax Paid Supplemental Data":486000.0,"End Cash Position":304716000.0,"Beginning Cash Position":309099000.0,"Effect Of Exchange Rate Changes":-17000.0,"Changes In Cash":-4366000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":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 Issuance":null,"Investing Cash Flow":-6548000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-6548000.0,"Purchase Of PPE":-6548000.0,"Operating Cash Flow":2182000.0,"Cash Flow From Continuing Operating Activities":2182000.0,"Change In Working Capital":-16936000.0,"Change In Other Working Capital":-8339000.0,"Change In Other Current Liabilities":840000.0,"Change In Other Current Assets":-2097000.0,"Change In Payables And Accrued Expense":20901000.0,"Change In Payable":20901000.0,"Change In Account Payable":20893000.0,"Change In Tax Payable":8000.0,"Change In Income Tax Payable":8000.0,"Change In Prepaid Assets":-36250000.0,"Change In Inventory":-12129000.0,"Change In Receivables":20138000.0,"Other Non Cash Items":288000.0,"Stock Based Compensation":16323000.0,"Provisionand Write Offof Assets":-36000.0,"Deferred Tax":-3855000.0,"Deferred Income Tax":-3855000.0,"Depreciation Amortization Depletion":18913000.0,"Depreciation And Amortization":18913000.0,"Net Income From Continuing Operations":-12515000.0},"2025-06-30":{"Free Cash Flow":33977000.0,"Repurchase Of Capital Stock":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":-4098000.0,"Interest Paid Supplemental Data":8454000.0,"Income Tax Paid Supplemental Data":100000.0,"End Cash Position":309099000.0,"Beginning Cash Position":269822000.0,"Effect Of Exchange Rate Changes":1428000.0,"Changes In Cash":37849000.0,"Financing Cash Flow":2169000.0,"Cash Flow From Continuing Financing Activities":2169000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":2169000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-2395000.0,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":2148000.0,"Purchase Of PPE":-4098000.0,"Operating Cash Flow":38075000.0,"Cash Flow From Continuing Operating Activities":38075000.0,"Change In Working Capital":-5217000.0,"Change In Other Working Capital":-18028000.0,"Change In Other Current Liabilities":-4580000.0,"Change In Other Current Assets":2625000.0,"Change In Payables And Accrued Expense":9708000.0,"Change In Payable":9708000.0,"Change In Account Payable":13403000.0,"Change In Tax Payable":-3695000.0,"Change In Income Tax Payable":-3695000.0,"Change In Prepaid Assets":3919000.0,"Change In Inventory":11981000.0,"Change In Receivables":-10842000.0,"Other Non Cash Items":-2775000.0,"Stock Based Compensation":5924000.0,"Provisionand Write Offof Assets":404000.0,"Deferred Tax":3400000.0,"Deferred Income Tax":3400000.0,"Depreciation Amortization Depletion":19969000.0,"Depreciation And Amortization":19969000.0,"Net Income From Continuing Operations":16370000.0},"2025-03-31":{"Free Cash Flow":24060000.0,"Repurchase Of Capital Stock":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":-5914000.0,"Interest Paid Supplemental Data":8868000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":269822000.0,"Beginning Cash Position":242565000.0,"Effect Of Exchange Rate Changes":497000.0,"Changes In Cash":26760000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3214000.0,"Net Other Investing Changes":2700000.0,"Net PPE Purchase And Sale":-5914000.0,"Purchase Of PPE":-5914000.0,"Operating Cash Flow":29974000.0,"Cash Flow From Continuing Operating Activities":29974000.0,"Change In Working Capital":20239000.0,"Change In Other Working Capital":5755000.0,"Change In Other Current Liabilities":-2581000.0,"Change In Other Current Assets":2009000.0,"Change In Payables And Accrued Expense":14196000.0,"Change In Payable":14196000.0,"Change In Account Payable":14516000.0,"Change In Tax Payable":-320000.0,"Change In Income Tax Payable":-320000.0,"Change In Prepaid Assets":-1149000.0,"Change In Inventory":-7285000.0,"Change In Receivables":9294000.0,"Other Non Cash Items":-2320000.0,"Stock Based Compensation":12081000.0,"Provisionand Write Offof Assets":130000.0,"Deferred Tax":-902000.0,"Deferred Income Tax":-902000.0,"Depreciation Amortization Depletion":19916000.0,"Depreciation And Amortization":19916000.0,"Net Income From Continuing Operations":-19170000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":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,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Net Other Investing Changes":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 Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}