{"ticker":"MRVI","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":148888000.0,"Share Issued":148888000.0,"Net Debt":77014000.0,"Total Debt":176696000.0,"Tangible Book Value":-63182000.0,"Invested Capital":351727000.0,"Working Capital":117236000.0,"Net Tangible Assets":-63182000.0,"Capital Lease Obligations":29591000.0,"Common Stock Equity":204622000.0,"Total Capitalization":350602000.0,"Total Equity Gross Minority Interest":355588000.0,"Minority Interest":150966000.0,"Stockholders Equity":204622000.0,"Gains Losses Not Affecting Retained Earnings":459000.0,"Other Equity Adjustments":459000.0,"Retained Earnings":-6031000.0,"Additional Paid In Capital":207598000.0,"Capital Stock":2596000.0,"Common Stock":2596000.0,"Total Liabilities Net Minority Interest":248158000.0,"Total Non Current Liabilities Net Minority Interest":209739000.0,"Other Non Current Liabilities":34168000.0,"Non Current Accrued Expenses":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":175571000.0,"Long Term Capital Lease Obligation":29591000.0,"Long Term Debt":145980000.0,"Current Liabilities":38419000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1125000.0,"Current Capital Lease Obligation":null,"Current Debt":1125000.0,"Other Current Borrowings":1125000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":37294000.0,"Current Accrued Expenses":30169000.0,"Interest Payable":null,"Payables":7125000.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":7125000.0,"Total Assets":603746000.0,"Total Non Current Assets":448091000.0,"Other Non Current Assets":37873000.0,"Goodwill And Other Intangible Assets":267804000.0,"Other Intangible Assets":138375000.0,"Goodwill":129429000.0,"Net PPE":142414000.0,"Accumulated Depreciation":null,"Gross PPE":142414000.0,"Leases":null,"Construction In Progress":null,"Other Properties":142414000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":155655000.0,"Other Current Assets":13196000.0,"Inventory":41230000.0,"Finished Goods":18444000.0,"Work In Process":9904000.0,"Raw Materials":12882000.0,"Receivables":31138000.0,"Accounts Receivable":31138000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":70091000.0,"Cash And Cash Equivalents":70091000.0,"Cash Financial":70091000.0},"2026-03-31":{"Ordinary Shares Number":147496090.0,"Share Issued":147496090.0,"Net Debt":75089000.0,"Total Debt":270880000.0,"Tangible Book Value":-62752000.0,"Invested Capital":452575000.0,"Working Capital":209114000.0,"Net Tangible Assets":-62752000.0,"Capital Lease Obligations":29869000.0,"Common Stock Equity":211564000.0,"Total Capitalization":447135000.0,"Total Equity Gross Minority Interest":369083000.0,"Minority Interest":157519000.0,"Stockholders Equity":211564000.0,"Gains Losses Not Affecting Retained Earnings":466000.0,"Other Equity Adjustments":466000.0,"Retained Earnings":6385000.0,"Additional Paid In Capital":202131000.0,"Capital Stock":2582000.0,"Common Stock":2582000.0,"Total Liabilities Net Minority Interest":344134000.0,"Total Non Current Liabilities Net Minority Interest":301512000.0,"Other Non Current Liabilities":36072000.0,"Non Current Accrued Expenses":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":265440000.0,"Long Term Capital Lease Obligation":29869000.0,"Long Term Debt":235571000.0,"Current Liabilities":42622000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":5440000.0,"Current Capital Lease Obligation":null,"Current Debt":5440000.0,"Other Current Borrowings":5440000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":37182000.0,"Current Accrued Expenses":28647000.0,"Interest Payable":null,"Payables":8535000.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":8535000.0,"Total Assets":713217000.0,"Total Non Current Assets":461481000.0,"Other Non Current Assets":40235000.0,"Goodwill And Other Intangible Assets":274316000.0,"Other Intangible Assets":144887000.0,"Goodwill":129429000.0,"Net PPE":146930000.0,"Accumulated Depreciation":null,"Gross PPE":146930000.0,"Leases":null,"Construction In Progress":null,"Other Properties":146930000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":251736000.0,"Other Current Assets":11937000.0,"Inventory":40462000.0,"Finished Goods":18633000.0,"Work In Process":8979000.0,"Raw Materials":12850000.0,"Receivables":33415000.0,"Accounts Receivable":33415000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":165922000.0,"Cash And Cash Equivalents":165922000.0,"Cash Financial":165922000.0},"2025-12-31":{"Ordinary Shares Number":145324017.0,"Share Issued":145324017.0,"Net Debt":74881000.0,"Total Debt":364708000.0,"Tangible Book Value":-68593000.0,"Invested Capital":504150000.0,"Working Capital":251334000.0,"Net Tangible Assets":-68593000.0,"Capital Lease Obligations":72937000.0,"Common Stock Equity":212379000.0,"Total Capitalization":498710000.0,"Total Equity Gross Minority Interest":372711000.0,"Minority Interest":160332000.0,"Stockholders Equity":212379000.0,"Gains Losses Not Affecting Retained Earnings":524000.0,"Other Equity Adjustments":524000.0,"Retained Earnings":10118000.0,"Additional Paid In Capital":199177000.0,"Capital Stock":2560000.0,"Common Stock":2560000.0,"Total Liabilities Net Minority Interest":397866000.0,"Total Non Current Liabilities Net Minority Interest":352949000.0,"Other Non Current Liabilities":197000.0,"Non Current Accrued Expenses":0.0,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":2245000.0,"Non Current Deferred Taxes Liabilities":2245000.0,"Long Term Debt And Capital Lease Obligation":350507000.0,"Long Term Capital Lease Obligation":64176000.0,"Long Term Debt":286331000.0,"Current Liabilities":44917000.0,"Other Current Liabilities":1893000.0,"Current Deferred Liabilities":2987000.0,"Current Deferred Revenue":2987000.0,"Current Debt And Capital Lease Obligation":14201000.0,"Current Capital Lease Obligation":8761000.0,"Current Debt":5440000.0,"Other Current Borrowings":5440000.0,"Pensionand Other Post Retirement Benefit Plans Current":11107000.0,"Payables And Accrued Expenses":14729000.0,"Current Accrued Expenses":11077000.0,"Interest Payable":4043000.0,"Payables":3652000.0,"Dueto Related Parties Current":null,"Total Tax Payable":742000.0,"Accounts Payable":2910000.0,"Total Assets":770577000.0,"Total Non Current Assets":474326000.0,"Other Non Current Assets":2615000.0,"Goodwill And Other Intangible Assets":280972000.0,"Other Intangible Assets":151543000.0,"Goodwill":129429000.0,"Net PPE":190739000.0,"Accumulated Depreciation":-68081000.0,"Gross PPE":258820000.0,"Leases":39249000.0,"Construction In Progress":14681000.0,"Other Properties":117859000.0,"Machinery Furniture Equipment":87031000.0,"Properties":0.0,"Current Assets":296251000.0,"Other Current Assets":13368000.0,"Inventory":40495000.0,"Finished Goods":18571000.0,"Work In Process":7318000.0,"Raw Materials":14606000.0,"Receivables":25498000.0,"Accounts Receivable":25498000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":216890000.0,"Cash And Cash Equivalents":216890000.0,"Cash Financial":216890000.0},"2025-09-30":{"Ordinary Shares Number":144718000.0,"Share Issued":144718000.0,"Net Debt":49247000.0,"Total Debt":367941000.0,"Tangible Book Value":-69862000.0,"Invested Capital":538264000.0,"Working Capital":264293000.0,"Net Tangible Assets":-69862000.0,"Capital Lease Obligations":75120000.0,"Common Stock Equity":245443000.0,"Total Capitalization":532824000.0,"Total Equity Gross Minority Interest":431859000.0,"Minority Interest":186416000.0,"Stockholders Equity":245443000.0,"Gains Losses Not Affecting Retained Earnings":579000.0,"Other Equity Adjustments":579000.0,"Retained Earnings":45799000.0,"Additional Paid In Capital":196511000.0,"Capital Stock":2554000.0,"Common Stock":2554000.0,"Total Liabilities Net Minority Interest":417332000.0,"Total Non Current Liabilities Net Minority Interest":355758000.0,"Other Non Current Liabilities":472000.0,"Non Current Accrued Expenses":0.0,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":1846000.0,"Non Current Deferred Taxes Liabilities":1846000.0,"Long Term Debt And Capital Lease Obligation":353440000.0,"Long Term Capital Lease Obligation":66059000.0,"Long Term Debt":287381000.0,"Current Liabilities":61574000.0,"Other Current Liabilities":1953000.0,"Current Deferred Liabilities":2623000.0,"Current Deferred Revenue":2623000.0,"Current Debt And Capital Lease Obligation":14501000.0,"Current Capital Lease Obligation":9061000.0,"Current Debt":5440000.0,"Other Current Borrowings":5440000.0,"Pensionand Other Post Retirement Benefit Plans Current":12550000.0,"Payables And Accrued Expenses":29947000.0,"Current Accrued Expenses":21275000.0,"Interest Payable":4331000.0,"Payables":8672000.0,"Dueto Related Parties Current":null,"Total Tax Payable":674000.0,"Accounts Payable":7998000.0,"Total Assets":849191000.0,"Total Non Current Assets":523324000.0,"Other Non Current Assets":49395000.0,"Goodwill And Other Intangible Assets":315305000.0,"Other Intangible Assets":185876000.0,"Goodwill":129429000.0,"Net PPE":158624000.0,"Accumulated Depreciation":null,"Gross PPE":158624000.0,"Leases":null,"Construction In Progress":null,"Other Properties":158624000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":325867000.0,"Other Current Assets":14430000.0,"Inventory":45326000.0,"Finished Goods":19594000.0,"Work In Process":9702000.0,"Raw Materials":16030000.0,"Receivables":22537000.0,"Accounts Receivable":22537000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":243574000.0,"Cash And Cash Equivalents":243574000.0,"Cash Financial":243574000.0},"2025-06-30":{"Ordinary Shares Number":144615000.0,"Share Issued":144615000.0,"Net Debt":23969000.0,"Total Debt":363589000.0,"Tangible Book Value":-56636000.0,"Invested Capital":559735000.0,"Working Capital":290079000.0,"Net Tangible Assets":-56636000.0,"Capital Lease Obligations":69713000.0,"Common Stock Equity":265859000.0,"Total Capitalization":554295000.0,"Total Equity Gross Minority Interest":467983000.0,"Minority Interest":202124000.0,"Stockholders Equity":265859000.0,"Gains Losses Not Affecting Retained Earnings":574000.0,"Other Equity Adjustments":574000.0,"Retained Earnings":71355000.0,"Additional Paid In Capital":191377000.0,"Capital Stock":2553000.0,"Common Stock":2553000.0,"Total Liabilities Net Minority Interest":428983000.0,"Total Non Current Liabilities Net Minority Interest":359301000.0,"Other Non Current Liabilities":null,"Non Current Accrued Expenses":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":2028000.0,"Non Current Deferred Taxes Liabilities":2028000.0,"Long Term Debt And Capital Lease Obligation":357273000.0,"Long Term Capital Lease Obligation":68837000.0,"Long Term Debt":288436000.0,"Current Liabilities":69682000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1639000.0,"Current Deferred Revenue":1639000.0,"Current Debt And Capital Lease Obligation":6316000.0,"Current Capital Lease Obligation":876000.0,"Current Debt":5440000.0,"Other Current Borrowings":5440000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":61727000.0,"Current Accrued Expenses":50202000.0,"Interest Payable":null,"Payables":11525000.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":11525000.0,"Total Assets":896966000.0,"Total Non Current Assets":537205000.0,"Other Non Current Assets":51983000.0,"Goodwill And Other Intangible Assets":322495000.0,"Other Intangible Assets":193066000.0,"Goodwill":129429000.0,"Net PPE":162727000.0,"Accumulated Depreciation":null,"Gross PPE":162727000.0,"Leases":null,"Construction In Progress":null,"Other Properties":162727000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":359761000.0,"Other Current Assets":15305000.0,"Inventory":46667000.0,"Finished Goods":19717000.0,"Work In Process":10519000.0,"Raw Materials":16431000.0,"Receivables":27882000.0,"Accounts Receivable":27882000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":269907000.0,"Cash And Cash Equivalents":269907000.0,"Cash Financial":269907000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Accrued Expenses":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":1974000.0,"Non Current Deferred Taxes Liabilities":1974000.0,"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":2756000.0,"Current Deferred Revenue":2756000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":834000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current 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,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":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,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":412000.0,"Non Current Accrued Expenses":6580000.0,"Tradeand Other Payables Non Current":4082000.0,"Non Current Deferred Liabilities":11000.0,"Non Current Deferred Taxes Liabilities":11000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":1543000.0,"Current Deferred Liabilities":3285000.0,"Current Deferred Revenue":3285000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":8273000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":17163000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":4566000.0,"Payables":null,"Dueto Related Parties Current":0.0,"Total Tax Payable":779000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-52708000.0,"Gross PPE":null,"Leases":37587000.0,"Construction In Progress":23764000.0,"Other Properties":null,"Machinery Furniture Equipment":77232000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-3200000.0,"Gross Accounts Receivable":41720000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-23357.398404,"Tax Rate For Calcs":0.007843,"Normalized EBITDA":-608000.0,"Total Unusual Items":-2978000.0,"Total Unusual Items Excluding Goodwill":-2978000.0,"Net Income From Continuing Operation Net Minority Interest":-12416000.0,"Reconciled Depreciation":13407000.0,"Reconciled Cost Of Revenue":30792000.0,"EBITDA":-3586000.0,"EBIT":-16993000.0,"Net Interest Income":-3650000.0,"Interest Expense":4809000.0,"Interest Income":1159000.0,"Normalized Income":-9461357.398404,"Net Income From Continuing And Discontinued Operation":-12416000.0,"Total Expenses":66564000.0,"Total Operating Income As Reported":-15089000.0,"Diluted Average Shares":147996000.0,"Basic Average Shares":147996000.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-12416000.0,"Net Income Common Stockholders":-12416000.0,"Net Income":-12416000.0,"Minority Interests":9215000.0,"Net Income Including Noncontrolling Interests":-21631000.0,"Net Income Continuous Operations":-21631000.0,"Tax Provision":-171000.0,"Pretax Income":-21802000.0,"Other Income Expense":-3030000.0,"Other Non Operating Income Expenses":-52000.0,"Special Income Charges":-2978000.0,"Other Special Charges":3011000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":-33000.0,"Net Non Operating Interest Income Expense":-3650000.0,"Interest Expense Non Operating":4809000.0,"Interest Income Non Operating":1159000.0,"Operating Income":-15122000.0,"Operating Expense":35772000.0,"Research And Development":3702000.0,"Selling General And Administration":32070000.0,"Gross Profit":20650000.0,"Cost Of Revenue":30792000.0,"Total Revenue":51442000.0,"Operating Revenue":51442000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-66194.0,"Tax Rate For Calcs":0.023,"Normalized EBITDA":15077000.0,"Total Unusual Items":-2878000.0,"Total Unusual Items Excluding Goodwill":-2878000.0,"Net Income From Continuing Operation Net Minority Interest":-3733000.0,"Reconciled Depreciation":12978000.0,"Reconciled Cost Of Revenue":32136000.0,"EBITDA":12199000.0,"EBIT":-779000.0,"Net Interest Income":-3876000.0,"Interest Expense":5749000.0,"Interest Income":1873000.0,"Normalized Income":-921194.0,"Net Income From Continuing And Discontinued Operation":-3733000.0,"Total Expenses":65117000.0,"Total Operating Income As Reported":-2158000.0,"Diluted Average Shares":146426000.0,"Basic Average Shares":146426000.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-3733000.0,"Net Income Common Stockholders":-3733000.0,"Net Income":-3733000.0,"Minority Interests":2644000.0,"Net Income Including Noncontrolling Interests":-6377000.0,"Net Income Continuous Operations":-6377000.0,"Tax Provision":-151000.0,"Pretax Income":-6528000.0,"Other Income Expense":-3372000.0,"Other Non Operating Income Expenses":-494000.0,"Special Income Charges":-2878000.0,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":2878000.0,"Net Non Operating Interest Income Expense":-3876000.0,"Interest Expense Non Operating":5749000.0,"Interest Income Non Operating":1873000.0,"Operating Income":720000.0,"Operating Expense":32981000.0,"Research And Development":3889000.0,"Selling General And Administration":29092000.0,"Gross Profit":33701000.0,"Cost Of Revenue":32136000.0,"Total Revenue":65837000.0,"Operating Revenue":65837000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-7615860.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5455000.0,"Total Unusual Items":-36266000.0,"Total Unusual Items Excluding Goodwill":-36266000.0,"Net Income From Continuing Operation Net Minority Interest":-35681000.0,"Reconciled Depreciation":14733000.0,"Reconciled Cost Of Revenue":37024000.0,"EBITDA":-41721000.0,"EBIT":-56454000.0,"Net Interest Income":-4171000.0,"Interest Expense":6555000.0,"Interest Income":2384000.0,"Normalized Income":-7030860.0,"Net Income From Continuing And Discontinued Operation":-35681000.0,"Total Expenses":72395000.0,"Total Operating Income As Reported":-58795000.0,"Diluted Average Shares":145074000.0,"Basic Average Shares":145074000.0,"Diluted EPS":-0.24,"Basic EPS":-0.24,"Diluted NI Availto Com Stockholders":-35681000.0,"Net Income Common Stockholders":-35681000.0,"Net Income":-35681000.0,"Minority Interests":27334000.0,"Net Income Including Noncontrolling Interests":-63015000.0,"Net Income Continuous Operations":-63015000.0,"Tax Provision":6000.0,"Pretax Income":-63009000.0,"Other Income Expense":-36309000.0,"Other Non Operating Income Expenses":-43000.0,"Special Income Charges":-36266000.0,"Other Special Charges":null,"Impairment Of Capital Assets":25825000.0,"Restructuring And Mergern Acquisition":10441000.0,"Net Non Operating Interest Income Expense":-4171000.0,"Interest Expense Non Operating":6555000.0,"Interest Income Non Operating":2384000.0,"Operating Income":-22529000.0,"Operating Expense":35371000.0,"Research And Development":3788000.0,"Selling General And Administration":31583000.0,"Gross Profit":12842000.0,"Cost Of Revenue":37024000.0,"Total Revenue":49866000.0,"Operating Revenue":49866000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-14892.0,"Tax Rate For Calcs":0.002,"Normalized EBITDA":-15416000.0,"Total Unusual Items":-7446000.0,"Total Unusual Items Excluding Goodwill":-7446000.0,"Net Income From Continuing Operation Net Minority Interest":-25556000.0,"Reconciled Depreciation":15443000.0,"Reconciled Cost Of Revenue":35975000.0,"EBITDA":-22862000.0,"EBIT":-38305000.0,"Net Interest Income":-4047000.0,"Interest Expense":6844000.0,"Interest Income":2797000.0,"Normalized Income":-18124892.0,"Net Income From Continuing And Discontinued Operation":-25556000.0,"Total Expenses":75215000.0,"Total Operating Income As Reported":-41031000.0,"Diluted Average Shares":144683000.0,"Basic Average Shares":144683000.0,"Diluted EPS":-0.18,"Basic EPS":-0.18,"Diluted NI Availto Com Stockholders":-25556000.0,"Net Income Common Stockholders":-25556000.0,"Net Income":-25556000.0,"Minority Interests":19501000.0,"Net Income Including Noncontrolling Interests":-45057000.0,"Net Income Continuous Operations":-45057000.0,"Tax Provision":-92000.0,"Pretax Income":-45149000.0,"Other Income Expense":-7517000.0,"Other Non Operating Income Expenses":-71000.0,"Special Income Charges":-7446000.0,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":7446000.0,"Net Non Operating Interest Income Expense":-4047000.0,"Interest Expense Non Operating":6844000.0,"Interest Income Non Operating":2797000.0,"Operating Income":-33585000.0,"Operating Expense":39240000.0,"Research And Development":3844000.0,"Selling General And Administration":35396000.0,"Gross Profit":5655000.0,"Cost Of Revenue":35975000.0,"Total Revenue":41630000.0,"Operating Revenue":41630000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1761420.735245,"Tax Rate For Calcs":0.057848,"Normalized EBITDA":-21475000.0,"Total Unusual Items":-30449000.0,"Total Unusual Items Excluding Goodwill":-30449000.0,"Net Income From Continuing Operation Net Minority Interest":-39591000.0,"Reconciled Depreciation":15386000.0,"Reconciled Cost Of Revenue":39629000.0,"EBITDA":-51924000.0,"EBIT":-67310000.0,"Net Interest Income":-3785000.0,"Interest Expense":6815000.0,"Interest Income":3030000.0,"Normalized Income":-10903420.735245,"Net Income From Continuing And Discontinued Operation":-39591000.0,"Total Expenses":83226000.0,"Total Operating Income As Reported":-66278000.0,"Diluted Average Shares":144236000.0,"Basic Average Shares":144236000.0,"Diluted EPS":-0.27,"Basic EPS":-0.27,"Diluted NI Availto Com Stockholders":-39591000.0,"Net Income Common Stockholders":-39591000.0,"Net Income":-39591000.0,"Minority Interests":30246000.0,"Net Income Including Noncontrolling Interests":-69837000.0,"Net Income Continuous Operations":-69837000.0,"Tax Provision":-4288000.0,"Pretax Income":-74125000.0,"Other Income Expense":-34511000.0,"Other Non Operating Income Expenses":-4062000.0,"Special Income Charges":-30449000.0,"Other Special Charges":null,"Impairment Of Capital Assets":30449000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-3785000.0,"Interest Expense Non Operating":6815000.0,"Interest Income Non Operating":3030000.0,"Operating Income":-35829000.0,"Operating Expense":43597000.0,"Research And Development":4882000.0,"Selling General And Administration":38715000.0,"Gross Profit":7768000.0,"Cost Of Revenue":39629000.0,"Total Revenue":47397000.0,"Operating Revenue":47397000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":3622000.0,"Repayment Of Debt":-242880000.0,"Capital Expenditure":-370000.0,"Interest Paid Supplemental Data":7594000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":70581000.0,"Beginning Cash Position":165922000.0,"Effect Of Exchange Rate Changes":17000.0,"Changes In Cash":-95358000.0,"Financing Cash Flow":-98980000.0,"Cash Flow From Continuing Financing Activities":-98980000.0,"Net Other Financing Charges":-164000.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-92880000.0,"Net Long Term Debt Issuance":-92880000.0,"Long Term Debt Payments":-242880000.0,"Investing Cash Flow":-370000.0,"Cash Flow From Continuing Investing Activities":-370000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-370000.0,"Sale Of PPE":null,"Purchase Of PPE":-370000.0,"Operating Cash Flow":3992000.0,"Cash Flow From Continuing Operating Activities":3992000.0,"Change In Working Capital":-926000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-1690000.0,"Change In Payables And Accrued Expense":15000.0,"Change In Accrued Expense":1815000.0,"Change In Payable":-1800000.0,"Change In Account Payable":-1800000.0,"Change In Prepaid Assets":-771000.0,"Change In Inventory":-768000.0,"Change In Receivables":2288000.0,"Changes In Account Receivables":2288000.0,"Other Non Cash Items":-340000.0,"Stock Based Compensation":10205000.0,"Asset Impairment Charge":-136000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":13407000.0,"Depreciation And Amortization":13407000.0,"Amortization Cash Flow":6469000.0,"Amortization Of Intangibles":6469000.0,"Depreciation":6938000.0,"Net Income From Continuing Operations":-21631000.0},"2026-03-31":{"Free Cash Flow":4228000.0,"Repayment Of Debt":-51360000.0,"Capital Expenditure":-4437000.0,"Interest Paid Supplemental Data":6146000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":165922000.0,"Beginning Cash Position":216890000.0,"Effect Of Exchange Rate Changes":30000.0,"Changes In Cash":-50998000.0,"Financing Cash Flow":-55226000.0,"Cash Flow From Continuing Financing Activities":-55226000.0,"Net Other Financing Charges":-3866000.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-51360000.0,"Net Long Term Debt Issuance":-51360000.0,"Long Term Debt Payments":-51360000.0,"Investing Cash Flow":-4437000.0,"Cash Flow From Continuing Investing Activities":-4437000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-4437000.0,"Sale Of PPE":null,"Purchase Of PPE":-4437000.0,"Operating Cash Flow":8665000.0,"Cash Flow From Continuing Operating Activities":8665000.0,"Change In Working Capital":-5825000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-203000.0,"Change In Payables And Accrued Expense":826000.0,"Change In Accrued Expense":-5336000.0,"Change In Payable":6162000.0,"Change In Account Payable":6162000.0,"Change In Prepaid Assets":1433000.0,"Change In Inventory":33000.0,"Change In Receivables":-7914000.0,"Changes In Account Receivables":-7914000.0,"Other Non Cash Items":541000.0,"Stock Based Compensation":6743000.0,"Asset Impairment Charge":605000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":12978000.0,"Depreciation And Amortization":12978000.0,"Amortization Cash Flow":6472000.0,"Amortization Of Intangibles":6472000.0,"Depreciation":6506000.0,"Net Income From Continuing Operations":-6377000.0},"2025-12-31":{"Free Cash Flow":-24882000.0,"Repayment Of Debt":-790000.0,"Capital Expenditure":-2114000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":216890000.0,"Beginning Cash Position":243574000.0,"Effect Of Exchange Rate Changes":14000.0,"Changes In Cash":-26698000.0,"Financing Cash Flow":-1816000.0,"Cash Flow From Continuing Financing Activities":-1816000.0,"Net Other Financing Charges":-5634000.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-790000.0,"Net Long Term Debt Issuance":-790000.0,"Long Term Debt Payments":-790000.0,"Investing Cash Flow":-2114000.0,"Cash Flow From Continuing Investing Activities":-2114000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-2114000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-2114000.0,"Operating Cash Flow":-22768000.0,"Cash Flow From Continuing Operating Activities":-22768000.0,"Change In Working Capital":-19429000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-1893000.0,"Change In Payables And Accrued Expense":-19029000.0,"Change In Accrued Expense":-13514000.0,"Change In Payable":-5515000.0,"Change In Account Payable":-5515000.0,"Change In Prepaid Assets":1181000.0,"Change In Inventory":3092000.0,"Change In Receivables":-2961000.0,"Changes In Account Receivables":-2961000.0,"Other Non Cash Items":-676000.0,"Stock Based Compensation":3926000.0,"Asset Impairment Charge":41713000.0,"Deferred Tax":-20000.0,"Deferred Income Tax":-20000.0,"Depreciation Amortization Depletion":14733000.0,"Depreciation And Amortization":14733000.0,"Amortization Cash Flow":6512000.0,"Amortization Of Intangibles":6512000.0,"Depreciation":8221000.0,"Net Income From Continuing Operations":-63015000.0},"2025-09-30":{"Free Cash Flow":-18810000.0,"Repayment Of Debt":-1930000.0,"Capital Expenditure":-3660000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":243574000.0,"Beginning Cash Position":269907000.0,"Effect Of Exchange Rate Changes":-8000.0,"Changes In Cash":-26325000.0,"Financing Cash Flow":-8249000.0,"Cash Flow From Continuing Financing Activities":-8249000.0,"Net Other Financing Charges":-6430000.0,"Proceeds From Stock Option Exercised":111000.0,"Net Issuance Payments Of Debt":-1930000.0,"Net Long Term Debt Issuance":-1930000.0,"Long Term Debt Payments":-1930000.0,"Investing Cash Flow":-2926000.0,"Cash Flow From Continuing Investing Activities":-2926000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-2926000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-3660000.0,"Operating Cash Flow":-15150000.0,"Cash Flow From Continuing Operating Activities":-15150000.0,"Change In Working Capital":4815000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-2060000.0,"Change In Payables And Accrued Expense":-657000.0,"Change In Accrued Expense":2249000.0,"Change In Payable":-2906000.0,"Change In Account Payable":-2906000.0,"Change In Prepaid Assets":1066000.0,"Change In Inventory":1350000.0,"Change In Receivables":5116000.0,"Changes In Account Receivables":5116000.0,"Other Non Cash Items":1645000.0,"Stock Based Compensation":9056000.0,"Asset Impairment Charge":-1052000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":15443000.0,"Depreciation And Amortization":15443000.0,"Amortization Cash Flow":7209000.0,"Amortization Of Intangibles":7209000.0,"Depreciation":8234000.0,"Net Income From Continuing Operations":-45057000.0},"2025-06-30":{"Free Cash Flow":-13139000.0,"Repayment Of Debt":-1360000.0,"Capital Expenditure":-2874000.0,"Interest Paid Supplemental Data":6119000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":269907000.0,"Beginning Cash Position":285053000.0,"Effect Of Exchange Rate Changes":-111000.0,"Changes In Cash":-15035000.0,"Financing Cash Flow":-1534000.0,"Cash Flow From Continuing Financing Activities":-1534000.0,"Net Other Financing Charges":4545000.0,"Proceeds From Stock Option Exercised":13000.0,"Net Issuance Payments Of Debt":-1360000.0,"Net Long Term Debt Issuance":-1360000.0,"Long Term Debt Payments":-1360000.0,"Investing Cash Flow":-3236000.0,"Cash Flow From Continuing Investing Activities":-3236000.0,"Net Business Purchase And Sale":-362000.0,"Purchase Of Business":-362000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-2874000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-2874000.0,"Operating Cash Flow":-10265000.0,"Cash Flow From Continuing Operating Activities":-10265000.0,"Change In Working Capital":1142000.0,"Change In Other Working Capital":-1116000.0,"Change In Other Current Liabilities":-6188000.0,"Change In Payables And Accrued Expense":6583000.0,"Change In Accrued Expense":4801000.0,"Change In Payable":1782000.0,"Change In Account Payable":1782000.0,"Change In Prepaid Assets":-2862000.0,"Change In Inventory":3108000.0,"Change In Receivables":501000.0,"Changes In Account Receivables":501000.0,"Other Non Cash Items":672000.0,"Stock Based Compensation":6789000.0,"Asset Impairment Charge":31501000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":15386000.0,"Depreciation And Amortization":15386000.0,"Amortization Cash Flow":7200000.0,"Amortization Of Intangibles":7200000.0,"Depreciation":8186000.0,"Net Income From Continuing Operations":-69837000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":6518000.0,"Income Tax Paid Supplemental Data":139000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-4732000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":734000.0,"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":381000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account 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,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":15107000.0,"Income Tax Paid Supplemental Data":26000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-602000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-500000.0,"Purchase Of Intangibles":-500000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":1718000.0,"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":540000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account 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,"Asset Impairment Charge":null,"Deferred Tax":2317000.0,"Deferred Income Tax":2317000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}