{"ticker":"MSC","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":770352700.0,"Share Issued":770352700.0,"Net Debt":1927899000.0,"Total Debt":2026988000.0,"Tangible Book Value":452834000.0,"Invested Capital":2565126000.0,"Working Capital":-363228000.0,"Net Tangible Assets":452834000.0,"Capital Lease Obligations":12245000.0,"Common Stock Equity":550383000.0,"Total Capitalization":2216391000.0,"Total Equity Gross Minority Interest":550383000.0,"Stockholders Equity":550383000.0,"Other Equity Interest":47514000.0,"Gains Losses Not Affecting Retained Earnings":-23257000.0,"Other Equity Adjustments":-23257000.0,"Retained Earnings":-1951317000.0,"Additional Paid In Capital":2477359000.0,"Capital Stock":84000.0,"Common Stock":84000.0,"Total Liabilities Net Minority Interest":2159077000.0,"Total Non Current Liabilities Net Minority Interest":1686547000.0,"Other Non Current Liabilities":8238000.0,"Non Current Deferred Liabilities":56000.0,"Non Current Deferred Taxes Liabilities":56000.0,"Long Term Debt And Capital Lease Obligation":1678253000.0,"Long Term Capital Lease Obligation":12245000.0,"Long Term Debt":1666008000.0,"Current Liabilities":472530000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":348735000.0,"Current Capital Lease Obligation":null,"Current Debt":348735000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":123795000.0,"Current Accrued Expenses":56399000.0,"Interest Payable":null,"Payables":67396000.0,"Other Payable":null,"Dueto Related Parties Current":45568000.0,"Total Tax Payable":18205000.0,"Income Tax Payable":18205000.0,"Accounts Payable":3623000.0,"Total Assets":2709460000.0,"Total Non Current Assets":2600158000.0,"Other Non Current Assets":65892000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":97549000.0,"Other Intangible Assets":97549000.0,"Net PPE":2436717000.0,"Accumulated Depreciation":null,"Gross PPE":2436717000.0,"Leases":null,"Construction In Progress":null,"Other Properties":2436717000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":109302000.0,"Other Current Assets":11720000.0,"Inventory":8362000.0,"Receivables":2376000.0,"Duefrom Related Parties Current":858000.0,"Accounts Receivable":1518000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":86844000.0,"Cash And Cash Equivalents":86844000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":770352700.0,"Share Issued":770352700.0,"Net Debt":1915168000.0,"Total Debt":2038666000.0,"Tangible Book Value":474305000.0,"Invested Capital":2597947000.0,"Working Capital":-48552000.0,"Net Tangible Assets":474305000.0,"Capital Lease Obligations":14097000.0,"Common Stock Equity":573378000.0,"Total Capitalization":2597947000.0,"Total Equity Gross Minority Interest":573378000.0,"Stockholders Equity":573378000.0,"Other Equity Interest":49491000.0,"Gains Losses Not Affecting Retained Earnings":618000.0,"Other Equity Adjustments":618000.0,"Retained Earnings":-1954174000.0,"Additional Paid In Capital":2477359000.0,"Capital Stock":84000.0,"Common Stock":84000.0,"Total Liabilities Net Minority Interest":2223056000.0,"Total Non Current Liabilities Net Minority Interest":2043014000.0,"Other Non Current Liabilities":6290000.0,"Non Current Deferred Liabilities":60000.0,"Non Current Deferred Taxes Liabilities":60000.0,"Long Term Debt And Capital Lease Obligation":2036664000.0,"Long Term Capital Lease Obligation":12095000.0,"Long Term Debt":2024569000.0,"Current Liabilities":180042000.0,"Current Deferred Liabilities":4692000.0,"Current Deferred Revenue":4692000.0,"Current Debt And Capital Lease Obligation":2002000.0,"Current Capital Lease Obligation":2002000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":173348000.0,"Current Accrued Expenses":75910000.0,"Interest Payable":49888000.0,"Payables":97438000.0,"Other Payable":8834000.0,"Dueto Related Parties Current":66946000.0,"Total Tax Payable":15257000.0,"Income Tax Payable":15257000.0,"Accounts Payable":6401000.0,"Total Assets":2796434000.0,"Total Non Current Assets":2664944000.0,"Other Non Current Assets":59106000.0,"Non Current Prepaid Assets":229000.0,"Non Current Deferred Assets":7084000.0,"Non Current Accounts Receivable":1509000.0,"Goodwill And Other Intangible Assets":99073000.0,"Other Intangible Assets":99073000.0,"Net PPE":2497943000.0,"Accumulated Depreciation":-1433803000.0,"Gross PPE":3931746000.0,"Leases":182802000.0,"Construction In Progress":1343000.0,"Other Properties":11571000.0,"Machinery Furniture Equipment":329885000.0,"Buildings And Improvements":3406145000.0,"Properties":0.0,"Current Assets":131490000.0,"Other Current Assets":10740000.0,"Inventory":8727000.0,"Receivables":2622000.0,"Duefrom Related Parties Current":735000.0,"Accounts Receivable":1887000.0,"Allowance For Doubtful Accounts Receivable":-11000.0,"Gross Accounts Receivable":1898000.0,"Cash Cash Equivalents And Short Term Investments":109401000.0,"Cash And Cash Equivalents":109401000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":770352700.0,"Share Issued":770352700.0,"Net Debt":1956170000.0,"Total Debt":2067473000.0,"Tangible Book Value":495345000.0,"Invested Capital":2650850000.0,"Working Capital":-36905000.0,"Net Tangible Assets":495345000.0,"Capital Lease Obligations":11857000.0,"Common Stock Equity":595234000.0,"Total Capitalization":2650850000.0,"Total Equity Gross Minority Interest":595234000.0,"Stockholders Equity":595234000.0,"Other Equity Interest":51372000.0,"Gains Losses Not Affecting Retained Earnings":115000.0,"Other Equity Adjustments":115000.0,"Retained Earnings":-1933696000.0,"Additional Paid In Capital":2477359000.0,"Capital Stock":84000.0,"Common Stock":84000.0,"Total Liabilities Net Minority Interest":2227087000.0,"Total Non Current Liabilities Net Minority Interest":2073111000.0,"Other Non Current Liabilities":5526000.0,"Non Current Deferred Liabilities":112000.0,"Non Current Deferred Taxes Liabilities":112000.0,"Long Term Debt And Capital Lease Obligation":2067473000.0,"Long Term Capital Lease Obligation":11857000.0,"Long Term Debt":2055616000.0,"Current Liabilities":153976000.0,"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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":153976000.0,"Current Accrued Expenses":69495000.0,"Interest Payable":null,"Payables":84481000.0,"Other Payable":null,"Dueto Related Parties Current":66374000.0,"Total Tax Payable":15532000.0,"Income Tax Payable":15532000.0,"Accounts Payable":2575000.0,"Total Assets":2822321000.0,"Total Non Current Assets":2705250000.0,"Other Non Current Assets":62769000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":99889000.0,"Other Intangible Assets":99889000.0,"Net PPE":2542592000.0,"Accumulated Depreciation":null,"Gross PPE":2542592000.0,"Leases":null,"Construction In Progress":null,"Other Properties":2542592000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":117071000.0,"Other Current Assets":8361000.0,"Inventory":7746000.0,"Receivables":1518000.0,"Duefrom Related Parties Current":230000.0,"Accounts Receivable":1288000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":99446000.0,"Cash And Cash Equivalents":99446000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":770352700.0,"Share Issued":770352700.0,"Net Debt":1991552000.0,"Total Debt":2176433000.0,"Tangible Book Value":483842000.0,"Invested Capital":2748603000.0,"Working Capital":-8831000.0,"Net Tangible Assets":483842000.0,"Capital Lease Obligations":11529000.0,"Common Stock Equity":583699000.0,"Total Capitalization":2697308000.0,"Total Equity Gross Minority Interest":583699000.0,"Stockholders Equity":583699000.0,"Other Equity Interest":50379000.0,"Gains Losses Not Affecting Retained Earnings":-28996000.0,"Other Equity Adjustments":-28996000.0,"Retained Earnings":-1915127000.0,"Additional Paid In Capital":2477359000.0,"Capital Stock":84000.0,"Common Stock":84000.0,"Total Liabilities Net Minority Interest":2338150000.0,"Total Non Current Liabilities Net Minority Interest":2129790000.0,"Other Non Current Liabilities":4652000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":2125138000.0,"Long Term Capital Lease Obligation":11529000.0,"Long Term Debt":2113609000.0,"Current Liabilities":208360000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":51295000.0,"Current Capital Lease Obligation":null,"Current Debt":51295000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":157065000.0,"Current Accrued Expenses":104400000.0,"Interest Payable":null,"Payables":52665000.0,"Other Payable":null,"Dueto Related Parties Current":37164000.0,"Total Tax Payable":12554000.0,"Income Tax Payable":12554000.0,"Accounts Payable":2947000.0,"Total Assets":2921849000.0,"Total Non Current Assets":2722320000.0,"Other Non Current Assets":60127000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":99857000.0,"Other Intangible Assets":99857000.0,"Net PPE":2562336000.0,"Accumulated Depreciation":null,"Gross PPE":2562336000.0,"Leases":null,"Construction In Progress":null,"Other Properties":2562336000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":199529000.0,"Other Current Assets":17013000.0,"Inventory":7167000.0,"Receivables":1997000.0,"Duefrom Related Parties Current":254000.0,"Accounts Receivable":1743000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":173352000.0,"Cash And Cash Equivalents":173352000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":770352700.0,"Share Issued":770352700.0,"Net Debt":2066294000.0,"Total Debt":2176565000.0,"Tangible Book Value":520233000.0,"Invested Capital":2785962000.0,"Working Capital":1039000.0,"Net Tangible Assets":520233000.0,"Capital Lease Obligations":12444000.0,"Common Stock Equity":621841000.0,"Total Capitalization":2764352000.0,"Total Equity Gross Minority Interest":621841000.0,"Stockholders Equity":621841000.0,"Other Equity Interest":53661000.0,"Gains Losses Not Affecting Retained Earnings":2119000.0,"Other Equity Adjustments":2119000.0,"Retained Earnings":-1911382000.0,"Additional Paid In Capital":2477359000.0,"Capital Stock":84000.0,"Common Stock":84000.0,"Total Liabilities Net Minority Interest":2300855000.0,"Total Non Current Liabilities Net Minority Interest":2159342000.0,"Other Non Current Liabilities":4387000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":2154955000.0,"Long Term Capital Lease Obligation":12444000.0,"Long Term Debt":2142511000.0,"Current Liabilities":141513000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":21610000.0,"Current Capital Lease Obligation":null,"Current Debt":21610000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":119903000.0,"Current Accrued Expenses":78375000.0,"Interest Payable":null,"Payables":41528000.0,"Other Payable":null,"Dueto Related Parties Current":29496000.0,"Total Tax Payable":9629000.0,"Income Tax Payable":9629000.0,"Accounts Payable":2403000.0,"Total Assets":2922696000.0,"Total Non Current Assets":2780144000.0,"Other Non Current Assets":57249000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":101608000.0,"Other Intangible Assets":101608000.0,"Net PPE":2621287000.0,"Accumulated Depreciation":null,"Gross PPE":2621287000.0,"Leases":null,"Construction In Progress":null,"Other Properties":2621287000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":142552000.0,"Other Current Assets":34163000.0,"Inventory":7812000.0,"Receivables":2750000.0,"Duefrom Related Parties Current":398000.0,"Accounts Receivable":2352000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":97827000.0,"Cash And Cash Equivalents":97827000.0,"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,"Stockholders Equity":null,"Other Equity Interest":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 Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":5644000.0,"Current Deferred Revenue":5644000.0,"Current Debt And Capital Lease Obligation":23150000.0,"Current Capital Lease Obligation":1553000.0,"Current Debt":21597000.0,"Other Current Borrowings":21597000.0,"Pensionand Other Post Retirement Benefit Plans Current":9874000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":55856000.0,"Payables":null,"Other Payable":25940000.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":230000.0,"Non Current Deferred Assets":8792000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":-1244172000.0,"Gross PPE":null,"Leases":160161000.0,"Construction In Progress":3410000.0,"Other Properties":null,"Machinery Furniture Equipment":321234000.0,"Buildings And Improvements":3414388000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-11000.0,"Gross Accounts Receivable":1987000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":33952000.0,"Cash Financial":93682000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":3376800.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":79585000.0,"Total Unusual Items":8442000.0,"Total Unusual Items Excluding Goodwill":8442000.0,"Net Income From Continuing Operation Net Minority Interest":3127000.0,"Reconciled Depreciation":51798000.0,"Reconciled Cost Of Revenue":51433000.0,"EBITDA":88027000.0,"EBIT":36229000.0,"Net Interest Income":-30299000.0,"Interest Expense":30049000.0,"Interest Income":166000.0,"Normalized Income":-1938200.0,"Net Income From Continuing And Discontinued Operation":3127000.0,"Total Expenses":148687000.0,"Total Operating Income As Reported":28037000.0,"Diluted Average Shares":192588175.0,"Basic Average Shares":192588175.0,"Diluted EPS":0.016,"Basic EPS":0.016,"Diluted NI Availto Com Stockholders":2857000.0,"Net Income Common Stockholders":2857000.0,"Otherunder Preferred Stock Dividend":270000.0,"Net Income":3127000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":3127000.0,"Net Income Continuous Operations":3127000.0,"Tax Provision":3053000.0,"Pretax Income":6180000.0,"Other Income Expense":8442000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":8442000.0,"Net Non Operating Interest Income Expense":-30299000.0,"Total Other Finance Cost":416000.0,"Interest Expense Non Operating":30049000.0,"Interest Income Non Operating":166000.0,"Operating Income":28037000.0,"Operating Expense":97254000.0,"Other Operating Expenses":1000.0,"Depreciation Amortization Depletion Income Statement":51798000.0,"Depreciation And Amortization In Income Statement":51798000.0,"Depreciation Income Statement":51798000.0,"Selling General And Administration":45455000.0,"General And Administrative Expense":45455000.0,"Other Gand A":45455000.0,"Gross Profit":125291000.0,"Cost Of Revenue":51433000.0,"Total Revenue":176724000.0,"Operating Revenue":176724000.0},"2025-12-31":{"Tax Effect Of Unusual Items":8480.671392,"Tax Rate For Calcs":0.025699,"Normalized EBITDA":59800000.0,"Total Unusual Items":330000.0,"Total Unusual Items Excluding Goodwill":330000.0,"Net Income From Continuing Operation Net Minority Interest":-20478000.0,"Reconciled Depreciation":52728000.0,"Reconciled Cost Of Revenue":50947000.0,"EBITDA":60130000.0,"EBIT":7402000.0,"Net Interest Income":-30600000.0,"Interest Expense":30399000.0,"Interest Income":192000.0,"Normalized Income":-20799519.328608,"Net Income From Continuing And Discontinued Operation":-20478000.0,"Total Expenses":153008000.0,"Total Operating Income As Reported":7773000.0,"Diluted Average Shares":192588175.0,"Basic Average Shares":192588175.0,"Diluted EPS":-0.108,"Basic EPS":-0.108,"Diluted NI Availto Com Stockholders":-20478000.0,"Net Income Common Stockholders":-20478000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-20478000.0,"Minority Interests":1928000.0,"Net Income Including Noncontrolling Interests":-22406000.0,"Net Income Continuous Operations":-22406000.0,"Tax Provision":-591000.0,"Pretax Income":-22997000.0,"Other Income Expense":330000.0,"Special Income Charges":500000.0,"Other Special Charges":null,"Gain On Sale Of Security":-170000.0,"Net Non Operating Interest Income Expense":-30600000.0,"Total Other Finance Cost":393000.0,"Interest Expense Non Operating":30399000.0,"Interest Income Non Operating":192000.0,"Operating Income":7273000.0,"Operating Expense":102061000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":52728000.0,"Depreciation And Amortization In Income Statement":52728000.0,"Depreciation Income Statement":52728000.0,"Selling General And Administration":48823000.0,"General And Administrative Expense":48823000.0,"Other Gand A":48823000.0,"Gross Profit":109334000.0,"Cost Of Revenue":50947000.0,"Total Revenue":160281000.0,"Operating Revenue":160281000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-1215360.0,"Tax Rate For Calcs":0.12,"Normalized EBITDA":77841000.0,"Total Unusual Items":-10128000.0,"Total Unusual Items Excluding Goodwill":-10128000.0,"Net Income From Continuing Operation Net Minority Interest":-18569000.0,"Reconciled Depreciation":53976000.0,"Reconciled Cost Of Revenue":58328000.0,"EBITDA":67713000.0,"EBIT":13737000.0,"Net Interest Income":-30973000.0,"Interest Expense":30885000.0,"Interest Income":205000.0,"Normalized Income":-9656360.0,"Net Income From Continuing And Discontinued Operation":-18569000.0,"Total Expenses":158561000.0,"Total Operating Income As Reported":23922000.0,"Diluted Average Shares":192588175.0,"Basic Average Shares":192588175.0,"Diluted EPS":-0.096,"Basic EPS":-0.096,"Diluted NI Availto Com Stockholders":-18569000.0,"Net Income Common Stockholders":-18569000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-18569000.0,"Minority Interests":1748000.0,"Net Income Including Noncontrolling Interests":-20317000.0,"Net Income Continuous Operations":-20317000.0,"Tax Provision":3169000.0,"Pretax Income":-17148000.0,"Other Income Expense":-10128000.0,"Special Income Charges":-31000.0,"Other Special Charges":31000.0,"Gain On Sale Of Security":-10097000.0,"Net Non Operating Interest Income Expense":-30973000.0,"Total Other Finance Cost":293000.0,"Interest Expense Non Operating":30885000.0,"Interest Income Non Operating":205000.0,"Operating Income":23953000.0,"Operating Expense":100233000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":53976000.0,"Depreciation And Amortization In Income Statement":53976000.0,"Depreciation Income Statement":53976000.0,"Selling General And Administration":46257000.0,"General And Administrative Expense":46257000.0,"Other Gand A":46257000.0,"Gross Profit":124186000.0,"Cost Of Revenue":58328000.0,"Total Revenue":182514000.0,"Operating Revenue":182514000.0},"2025-06-30":{"Tax Effect Of Unusual Items":1050960.0,"Tax Rate For Calcs":0.12,"Normalized EBITDA":75568000.0,"Total Unusual Items":8758000.0,"Total Unusual Items Excluding Goodwill":8758000.0,"Net Income From Continuing Operation Net Minority Interest":-3745000.0,"Reconciled Depreciation":52832000.0,"Reconciled Cost Of Revenue":65997000.0,"EBITDA":84326000.0,"EBIT":31494000.0,"Net Interest Income":-32841000.0,"Interest Expense":32504000.0,"Interest Income":243000.0,"Normalized Income":-11452040.0,"Net Income From Continuing And Discontinued Operation":-3745000.0,"Total Expenses":166978000.0,"Total Operating Income As Reported":23073000.0,"Diluted Average Shares":192588175.0,"Basic Average Shares":192588175.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-3745000.0,"Net Income Common Stockholders":-3745000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-3745000.0,"Minority Interests":353000.0,"Net Income Including Noncontrolling Interests":-4098000.0,"Net Income Continuous Operations":-4098000.0,"Tax Provision":3088000.0,"Pretax Income":-1010000.0,"Other Income Expense":8758000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Gain On Sale Of Security":8758000.0,"Net Non Operating Interest Income Expense":-32841000.0,"Total Other Finance Cost":580000.0,"Interest Expense Non Operating":32504000.0,"Interest Income Non Operating":243000.0,"Operating Income":23073000.0,"Operating Expense":100981000.0,"Other Operating Expenses":314000.0,"Depreciation Amortization Depletion Income Statement":52832000.0,"Depreciation And Amortization In Income Statement":52832000.0,"Depreciation Income Statement":52832000.0,"Selling General And Administration":47835000.0,"General And Administrative Expense":47835000.0,"Other Gand A":47835000.0,"Gross Profit":124054000.0,"Cost Of Revenue":65997000.0,"Total Revenue":190051000.0,"Operating Revenue":190051000.0},"2025-03-31":{"Tax Effect Of Unusual Items":236520.0,"Tax Rate For Calcs":0.12,"Normalized EBITDA":67451000.0,"Total Unusual Items":1971000.0,"Total Unusual Items Excluding Goodwill":1971000.0,"Net Income From Continuing Operation Net Minority Interest":-17476000.0,"Reconciled Depreciation":52480000.0,"Reconciled Cost Of Revenue":53343000.0,"EBITDA":69422000.0,"EBIT":16942000.0,"Net Interest Income":-32777000.0,"Interest Expense":32478000.0,"Interest Income":274000.0,"Normalized Income":-19210480.0,"Net Income From Continuing And Discontinued Operation":-17476000.0,"Total Expenses":146450000.0,"Total Operating Income As Reported":15270000.0,"Diluted Average Shares":192588175.0,"Basic Average Shares":192588175.0,"Diluted EPS":-0.084,"Basic EPS":-0.084,"Diluted NI Availto Com Stockholders":-15973000.0,"Net Income Common Stockholders":-15973000.0,"Otherunder Preferred Stock Dividend":-1503000.0,"Net Income":-17476000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-17476000.0,"Net Income Continuous Operations":-17476000.0,"Tax Provision":1940000.0,"Pretax Income":-15536000.0,"Other Income Expense":1971000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":1971000.0,"Net Non Operating Interest Income Expense":-32777000.0,"Total Other Finance Cost":573000.0,"Interest Expense Non Operating":32478000.0,"Interest Income Non Operating":274000.0,"Operating Income":15270000.0,"Operating Expense":93107000.0,"Other Operating Expenses":155000.0,"Depreciation Amortization Depletion Income Statement":52480000.0,"Depreciation And Amortization In Income Statement":52480000.0,"Depreciation Income Statement":52480000.0,"Selling General And Administration":40472000.0,"General And Administrative Expense":40472000.0,"Other Gand A":40472000.0,"Gross Profit":108377000.0,"Cost Of Revenue":53343000.0,"Total Revenue":161720000.0,"Operating Revenue":161720000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Minority Interests":2612000.0,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":812000.0,"Other Special Charges":-812000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{}}