{"ticker":"MSEX","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Preferred Shares Number":13000.0,"Ordinary Shares Number":18843000.0,"Share Issued":18843000.0,"Net Debt":435448000.0,"Total Debt":438745000.0,"Tangible Book Value":521092000.0,"Invested Capital":958341000.0,"Working Capital":-52673000.0,"Net Tangible Assets":522435000.0,"Capital Lease Obligations":1496000.0,"Common Stock Equity":521092000.0,"Preferred Stock Equity":1343000.0,"Total Capitalization":918033000.0,"Total Equity Gross Minority Interest":522435000.0,"Stockholders Equity":522435000.0,"Retained Earnings":226849000.0,"Capital Stock":295586000.0,"Common Stock":294243000.0,"Preferred Stock":1343000.0,"Total Liabilities Net Minority Interest":901047000.0,"Total Non Current Liabilities Net Minority Interest":796351000.0,"Other Non Current Liabilities":194832000.0,"Non Current Deferred Liabilities":140707000.0,"Non Current Deferred Revenue":26870000.0,"Non Current Deferred Taxes Liabilities":113837000.0,"Long Term Debt And Capital Lease Obligation":397094000.0,"Long Term Capital Lease Obligation":1496000.0,"Long Term Debt":395598000.0,"Current Liabilities":104696000.0,"Other Current Liabilities":9209000.0,"Current Deferred Liabilities":450000.0,"Current Deferred Revenue":450000.0,"Current Debt And Capital Lease Obligation":41651000.0,"Current Debt":41651000.0,"Other Current Borrowings":7651000.0,"Current Notes Payable":34000000.0,"Payables And Accrued Expenses":53386000.0,"Current Accrued Expenses":3390000.0,"Interest Payable":3390000.0,"Payables":49996000.0,"Total Tax Payable":18972000.0,"Accounts Payable":31024000.0,"Total Assets":1423482000.0,"Total Non Current Assets":1371459000.0,"Other Non Current Assets":20477000.0,"Defined Pension Benefit":46230000.0,"Net PPE":1198633000.0,"Accumulated Depreciation":-280774000.0,"Gross PPE":1479407000.0,"Construction In Progress":60369000.0,"Other Properties":1689000.0,"Current Assets":52023000.0,"Other Current Assets":2142000.0,"Prepaid Assets":5812000.0,"Inventory":8979000.0,"Receivables":33289000.0,"Accounts Receivable":20957000.0,"Allowance For Doubtful Accounts Receivable":-3074000.0,"Gross Accounts Receivable":24031000.0,"Cash Cash Equivalents And Short Term Investments":1801000.0,"Cash And Cash Equivalents":1801000.0},"2026-03-31":{"Preferred Shares Number":13000.0,"Ordinary Shares Number":18577000.0,"Share Issued":18577000.0,"Net Debt":424302000.0,"Total Debt":427995000.0,"Tangible Book Value":501046000.0,"Invested Capital":927388000.0,"Working Capital":-72828000.0,"Net Tangible Assets":502389000.0,"Capital Lease Obligations":1653000.0,"Common Stock Equity":501046000.0,"Preferred Stock Equity":1343000.0,"Total Capitalization":874065000.0,"Total Equity Gross Minority Interest":502389000.0,"Stockholders Equity":502389000.0,"Retained Earnings":218803000.0,"Capital Stock":283586000.0,"Common Stock":282243000.0,"Preferred Stock":1343000.0,"Total Liabilities Net Minority Interest":883649000.0,"Total Non Current Liabilities Net Minority Interest":763994000.0,"Other Non Current Liabilities":192185000.0,"Non Current Deferred Liabilities":137115000.0,"Non Current Deferred Revenue":25963000.0,"Non Current Deferred Taxes Liabilities":111152000.0,"Long Term Debt And Capital Lease Obligation":373329000.0,"Long Term Capital Lease Obligation":1653000.0,"Long Term Debt":371676000.0,"Current Liabilities":119655000.0,"Other Current Liabilities":9619000.0,"Current Deferred Liabilities":467000.0,"Current Deferred Revenue":467000.0,"Current Debt And Capital Lease Obligation":54666000.0,"Current Debt":54666000.0,"Other Current Borrowings":7666000.0,"Current Notes Payable":47000000.0,"Payables And Accrued Expenses":54903000.0,"Current Accrued Expenses":3291000.0,"Interest Payable":3291000.0,"Payables":51612000.0,"Total Tax Payable":22116000.0,"Accounts Payable":29496000.0,"Total Assets":1386038000.0,"Total Non Current Assets":1339211000.0,"Other Non Current Assets":20574000.0,"Defined Pension Benefit":45041000.0,"Net PPE":1170595000.0,"Accumulated Depreciation":-276456000.0,"Gross PPE":1447051000.0,"Construction In Progress":49593000.0,"Other Properties":1830000.0,"Current Assets":46827000.0,"Other Current Assets":1669000.0,"Prepaid Assets":5986000.0,"Inventory":8095000.0,"Receivables":29037000.0,"Accounts Receivable":18690000.0,"Allowance For Doubtful Accounts Receivable":-1873000.0,"Gross Accounts Receivable":20563000.0,"Cash Cash Equivalents And Short Term Investments":2040000.0,"Cash And Cash Equivalents":2040000.0},"2025-12-31":{"Preferred Shares Number":13000.0,"Ordinary Shares Number":18521000.0,"Share Issued":18521000.0,"Net Debt":412174000.0,"Total Debt":416812000.0,"Tangible Book Value":494031000.0,"Invested Capital":909005000.0,"Working Capital":-52029000.0,"Net Tangible Assets":495374000.0,"Capital Lease Obligations":1838000.0,"Common Stock Equity":494031000.0,"Preferred Stock Equity":1343000.0,"Total Capitalization":874248000.0,"Total Equity Gross Minority Interest":495374000.0,"Stockholders Equity":495374000.0,"Retained Earnings":214883000.0,"Capital Stock":280491000.0,"Common Stock":279148000.0,"Preferred Stock":1343000.0,"Total Liabilities Net Minority Interest":870363000.0,"Total Non Current Liabilities Net Minority Interest":776568000.0,"Other Non Current Liabilities":191425000.0,"Non Current Deferred Liabilities":135994000.0,"Non Current Deferred Revenue":25519000.0,"Non Current Deferred Taxes Liabilities":110475000.0,"Long Term Debt And Capital Lease Obligation":380712000.0,"Long Term Capital Lease Obligation":1838000.0,"Long Term Debt":378874000.0,"Current Liabilities":93795000.0,"Other Current Liabilities":6569000.0,"Current Deferred Liabilities":497000.0,"Current Deferred Revenue":497000.0,"Current Debt And Capital Lease Obligation":36100000.0,"Current Debt":36100000.0,"Other Current Borrowings":7850000.0,"Current Notes Payable":28250000.0,"Payables And Accrued Expenses":50629000.0,"Current Accrued Expenses":3311000.0,"Interest Payable":3311000.0,"Payables":47318000.0,"Total Tax Payable":15992000.0,"Accounts Payable":31326000.0,"Total Assets":1365737000.0,"Total Non Current Assets":1323999000.0,"Other Non Current Assets":20180000.0,"Defined Pension Benefit":44328000.0,"Net PPE":1149207000.0,"Accumulated Depreciation":-280432000.0,"Gross PPE":1429639000.0,"Construction In Progress":44400000.0,"Other Properties":7300000.0,"Current Assets":41766000.0,"Other Current Assets":null,"Prepaid Assets":2843000.0,"Inventory":7549000.0,"Receivables":28574000.0,"Accounts Receivable":19213000.0,"Allowance For Doubtful Accounts Receivable":-1625000.0,"Gross Accounts Receivable":20838000.0,"Cash Cash Equivalents And Short Term Investments":2800000.0,"Cash And Cash Equivalents":2800000.0},"2025-09-30":{"Preferred Shares Number":13000.0,"Ordinary Shares Number":18337000.0,"Share Issued":18337000.0,"Net Debt":409412000.0,"Total Debt":414755000.0,"Tangible Book Value":482546000.0,"Invested Capital":895342000.0,"Working Capital":-68679000.0,"Net Tangible Assets":483898000.0,"Capital Lease Obligations":1959000.0,"Common Stock Equity":482546000.0,"Preferred Stock Equity":1352000.0,"Total Capitalization":834049000.0,"Total Equity Gross Minority Interest":483898000.0,"Stockholders Equity":483898000.0,"Retained Earnings":212910000.0,"Capital Stock":270988000.0,"Common Stock":269636000.0,"Preferred Stock":1352000.0,"Total Liabilities Net Minority Interest":858061000.0,"Total Non Current Liabilities Net Minority Interest":739780000.0,"Other Non Current Liabilities":189864000.0,"Non Current Deferred Liabilities":134743000.0,"Non Current Deferred Revenue":24116000.0,"Non Current Deferred Taxes Liabilities":110627000.0,"Long Term Debt And Capital Lease Obligation":352110000.0,"Long Term Capital Lease Obligation":1959000.0,"Long Term Debt":350151000.0,"Current Liabilities":118281000.0,"Other Current Liabilities":7902000.0,"Current Deferred Liabilities":1497000.0,"Current Deferred Revenue":1497000.0,"Current Debt And Capital Lease Obligation":62645000.0,"Current Debt":62645000.0,"Other Current Borrowings":7645000.0,"Current Notes Payable":55000000.0,"Payables And Accrued Expenses":46237000.0,"Current Accrued Expenses":2554000.0,"Interest Payable":2554000.0,"Payables":43683000.0,"Total Tax Payable":15540000.0,"Accounts Payable":28143000.0,"Total Assets":1341959000.0,"Total Non Current Assets":1292357000.0,"Other Non Current Assets":20469000.0,"Defined Pension Benefit":40468000.0,"Net PPE":1121469000.0,"Accumulated Depreciation":-270445000.0,"Gross PPE":1391914000.0,"Construction In Progress":37444000.0,"Other Properties":2117000.0,"Current Assets":49602000.0,"Other Current Assets":null,"Prepaid Assets":5184000.0,"Inventory":7309000.0,"Receivables":33725000.0,"Accounts Receivable":22738000.0,"Allowance For Doubtful Accounts Receivable":-2055000.0,"Gross Accounts Receivable":24793000.0,"Cash Cash Equivalents And Short Term Investments":3384000.0,"Cash And Cash Equivalents":3384000.0},"2025-06-30":{"Preferred Shares Number":13000.0,"Ordinary Shares Number":18016000.0,"Share Issued":18016000.0,"Net Debt":411357000.0,"Total Debt":416033000.0,"Tangible Book Value":457783000.0,"Invested Capital":871700000.0,"Working Capital":-71972000.0,"Net Tangible Assets":459135000.0,"Capital Lease Obligations":2116000.0,"Common Stock Equity":457783000.0,"Preferred Stock Equity":1352000.0,"Total Capitalization":810219000.0,"Total Equity Gross Minority Interest":459135000.0,"Stockholders Equity":459135000.0,"Retained Earnings":205095000.0,"Capital Stock":254040000.0,"Common Stock":252688000.0,"Preferred Stock":1352000.0,"Total Liabilities Net Minority Interest":856755000.0,"Total Non Current Liabilities Net Minority Interest":735273000.0,"Other Non Current Liabilities":187469000.0,"Non Current Deferred Liabilities":130768000.0,"Non Current Deferred Revenue":23447000.0,"Non Current Deferred Taxes Liabilities":107321000.0,"Long Term Debt And Capital Lease Obligation":353200000.0,"Long Term Capital Lease Obligation":2116000.0,"Long Term Debt":351084000.0,"Current Liabilities":121482000.0,"Other Current Liabilities":7588000.0,"Current Deferred Liabilities":1841000.0,"Current Deferred Revenue":1841000.0,"Current Debt And Capital Lease Obligation":62833000.0,"Current Debt":62833000.0,"Other Current Borrowings":7633000.0,"Current Notes Payable":55200000.0,"Payables And Accrued Expenses":49220000.0,"Current Accrued Expenses":3070000.0,"Interest Payable":3070000.0,"Payables":46150000.0,"Total Tax Payable":15371000.0,"Accounts Payable":30779000.0,"Total Assets":1315890000.0,"Total Non Current Assets":1266380000.0,"Other Non Current Assets":19211000.0,"Defined Pension Benefit":39274000.0,"Net PPE":1102447000.0,"Accumulated Depreciation":-264521000.0,"Gross PPE":1366968000.0,"Construction In Progress":43615000.0,"Other Properties":2268000.0,"Current Assets":49510000.0,"Other Current Assets":null,"Prepaid Assets":6038000.0,"Inventory":6923000.0,"Receivables":33989000.0,"Accounts Receivable":20888000.0,"Allowance For Doubtful Accounts Receivable":-2101000.0,"Gross Accounts Receivable":22989000.0,"Cash Cash Equivalents And Short Term Investments":2560000.0,"Cash And Cash Equivalents":2560000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":75617.414407,"Tax Rate For Calcs":0.108025,"Normalized EBITDA":26806000.0,"Total Unusual Items":700000.0,"Total Unusual Items Excluding Goodwill":700000.0,"Net Income From Continuing Operation Net Minority Interest":14772000.0,"Reconciled Depreciation":6929000.0,"Reconciled Cost Of Revenue":25231000.0,"EBITDA":27506000.0,"EBIT":20577000.0,"Net Interest Income":-4016000.0,"Interest Expense":4016000.0,"Normalized Income":14147617.414407,"Net Income From Continuing And Discontinued Operation":14772000.0,"Total Expenses":38128000.0,"Total Operating Income As Reported":18229000.0,"Diluted Average Shares":18737000.0,"Basic Average Shares":18707000.0,"Diluted EPS":0.79,"Basic EPS":0.79,"Diluted NI Availto Com Stockholders":14758000.0,"Average Dilution Earnings":4000.0,"Net Income Common Stockholders":14754000.0,"Preferred Stock Dividends":18000.0,"Net Income":14772000.0,"Net Income Including Noncontrolling Interests":14772000.0,"Net Income Continuous Operations":14772000.0,"Tax Provision":1789000.0,"Pretax Income":16561000.0,"Other Income Expense":2348000.0,"Other Non Operating Income Expenses":1648000.0,"Special Income Charges":700000.0,"Other Special Charges":-700000.0,"Net Non Operating Interest Income Expense":-4016000.0,"Interest Expense Non Operating":4016000.0,"Operating Income":18229000.0,"Operating Expense":12729000.0,"Other Taxes":5968000.0,"Depreciation Amortization Depletion Income Statement":6761000.0,"Depreciation And Amortization In Income Statement":6761000.0,"Depreciation Income Statement":6761000.0,"Gross Profit":30958000.0,"Cost Of Revenue":25399000.0,"Total Revenue":56357000.0,"Operating Revenue":56324000.0},"2026-03-31":{"Tax Effect Of Unusual Items":68364.0,"Tax Rate For Calcs":0.108,"Normalized EBITDA":22658000.0,"Total Unusual Items":633000.0,"Total Unusual Items Excluding Goodwill":633000.0,"Net Income From Continuing Operation Net Minority Interest":10605000.0,"Reconciled Depreciation":8187000.0,"Reconciled Cost Of Revenue":21861000.0,"EBITDA":23291000.0,"EBIT":15104000.0,"Net Interest Income":-3214000.0,"Interest Expense":3214000.0,"Normalized Income":10040364.0,"Net Income From Continuing And Discontinued Operation":10605000.0,"Total Expenses":35612000.0,"Total Operating Income As Reported":13102000.0,"Diluted Average Shares":18575000.0,"Basic Average Shares":18545000.0,"Diluted EPS":0.57,"Basic EPS":0.57,"Diluted NI Availto Com Stockholders":10591000.0,"Average Dilution Earnings":4000.0,"Net Income Common Stockholders":10587000.0,"Preferred Stock Dividends":18000.0,"Net Income":10605000.0,"Net Income Including Noncontrolling Interests":10605000.0,"Net Income Continuous Operations":10605000.0,"Tax Provision":1285000.0,"Pretax Income":11890000.0,"Other Income Expense":2002000.0,"Other Non Operating Income Expenses":1369000.0,"Special Income Charges":633000.0,"Other Special Charges":-633000.0,"Net Non Operating Interest Income Expense":-3214000.0,"Interest Expense Non Operating":3214000.0,"Operating Income":13102000.0,"Operating Expense":12600000.0,"Other Taxes":5564000.0,"Depreciation Amortization Depletion Income Statement":7036000.0,"Depreciation And Amortization In Income Statement":7036000.0,"Depreciation Income Statement":7036000.0,"Gross Profit":25702000.0,"Cost Of Revenue":23012000.0,"Total Revenue":48714000.0,"Operating Revenue":48714000.0},"2025-12-31":{"Tax Effect Of Unusual Items":34801.061008,"Tax Rate For Calcs":0.087003,"Normalized EBITDA":21292000.0,"Total Unusual Items":400000.0,"Total Unusual Items Excluding Goodwill":400000.0,"Net Income From Continuing Operation Net Minority Interest":8605000.0,"Reconciled Depreciation":8507000.0,"Reconciled Cost Of Revenue":21813000.0,"EBITDA":21692000.0,"EBIT":13185000.0,"Net Interest Income":-3760000.0,"Interest Expense":3760000.0,"Normalized Income":8239801.061008,"Net Income From Continuing And Discontinued Operation":8605000.0,"Total Expenses":35774000.0,"Total Operating Income As Reported":11205000.0,"Diluted Average Shares":18435000.0,"Basic Average Shares":18404000.0,"Diluted EPS":0.46,"Basic EPS":0.46,"Diluted NI Availto Com Stockholders":8593000.0,"Average Dilution Earnings":5000.0,"Net Income Common Stockholders":8588000.0,"Preferred Stock Dividends":17000.0,"Net Income":8605000.0,"Net Income Including Noncontrolling Interests":8605000.0,"Net Income Continuous Operations":8605000.0,"Tax Provision":820000.0,"Pretax Income":9425000.0,"Other Income Expense":1980000.0,"Other Non Operating Income Expenses":1580000.0,"Special Income Charges":400000.0,"Other Special Charges":-400000.0,"Net Non Operating Interest Income Expense":-3760000.0,"Interest Expense Non Operating":3760000.0,"Operating Income":11205000.0,"Operating Expense":12396000.0,"Other Taxes":5454000.0,"Depreciation Amortization Depletion Income Statement":6942000.0,"Depreciation And Amortization In Income Statement":6942000.0,"Depreciation Income Statement":6942000.0,"Gross Profit":23601000.0,"Cost Of Revenue":23378000.0,"Total Revenue":46979000.0,"Operating Revenue":46979000.0},"2025-09-30":{"Tax Effect Of Unusual Items":40176.0,"Tax Rate For Calcs":0.093,"Normalized EBITDA":27688000.0,"Total Unusual Items":432000.0,"Total Unusual Items Excluding Goodwill":432000.0,"Net Income From Continuing Operation Net Minority Interest":13958000.0,"Reconciled Depreciation":8531000.0,"Reconciled Cost Of Revenue":22148000.0,"EBITDA":28120000.0,"EBIT":19589000.0,"Net Interest Income":-4200000.0,"Interest Expense":4200000.0,"Normalized Income":13566176.0,"Net Income From Continuing And Discontinued Operation":13958000.0,"Total Expenses":36388000.0,"Total Operating Income As Reported":17703000.0,"Diluted Average Shares":18154000.0,"Basic Average Shares":18123000.0,"Diluted EPS":0.77,"Basic EPS":0.77,"Diluted NI Availto Com Stockholders":13945000.0,"Average Dilution Earnings":5000.0,"Net Income Common Stockholders":13940000.0,"Preferred Stock Dividends":18000.0,"Net Income":13958000.0,"Net Income Including Noncontrolling Interests":13958000.0,"Net Income Continuous Operations":13958000.0,"Tax Provision":1431000.0,"Pretax Income":15389000.0,"Other Income Expense":1886000.0,"Other Non Operating Income Expenses":1454000.0,"Special Income Charges":432000.0,"Other Special Charges":-432000.0,"Net Non Operating Interest Income Expense":-4200000.0,"Interest Expense Non Operating":4200000.0,"Operating Income":17703000.0,"Operating Expense":12650000.0,"Other Taxes":5709000.0,"Depreciation Amortization Depletion Income Statement":6941000.0,"Depreciation And Amortization In Income Statement":6941000.0,"Depreciation Income Statement":6941000.0,"Gross Profit":30353000.0,"Cost Of Revenue":23738000.0,"Total Revenue":54091000.0,"Operating Revenue":54091000.0},"2025-06-30":{"Tax Effect Of Unusual Items":47748.994831,"Tax Rate For Calcs":0.115615,"Normalized EBITDA":22941000.0,"Total Unusual Items":413000.0,"Total Unusual Items Excluding Goodwill":413000.0,"Net Income From Continuing Operation Net Minority Interest":10778000.0,"Reconciled Depreciation":7544000.0,"Reconciled Cost Of Revenue":22225000.0,"EBITDA":23354000.0,"EBIT":15810000.0,"Net Interest Income":-3623000.0,"Interest Expense":3623000.0,"Normalized Income":10412748.994831,"Net Income From Continuing And Discontinued Operation":10778000.0,"Total Expenses":35411000.0,"Total Operating Income As Reported":13912000.0,"Diluted Average Shares":17993000.0,"Basic Average Shares":17962000.0,"Diluted EPS":0.6,"Basic EPS":0.6,"Diluted NI Availto Com Stockholders":10766000.0,"Average Dilution Earnings":7000.0,"Net Income Common Stockholders":10759000.0,"Preferred Stock Dividends":19000.0,"Net Income":10778000.0,"Net Income Including Noncontrolling Interests":10778000.0,"Net Income Continuous Operations":10778000.0,"Tax Provision":1409000.0,"Pretax Income":12187000.0,"Other Income Expense":1898000.0,"Other Non Operating Income Expenses":1485000.0,"Special Income Charges":413000.0,"Other Special Charges":-413000.0,"Net Non Operating Interest Income Expense":-3623000.0,"Interest Expense Non Operating":3623000.0,"Operating Income":13912000.0,"Operating Expense":12345000.0,"Other Taxes":5642000.0,"Depreciation Amortization Depletion Income Statement":6703000.0,"Depreciation And Amortization In Income Statement":6703000.0,"Depreciation Income Statement":6703000.0,"Gross Profit":26257000.0,"Cost Of Revenue":23066000.0,"Total Revenue":49323000.0,"Operating Revenue":49291000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-16427000.0,"Repayment Of Debt":-1044000.0,"Issuance Of Debt":25000000.0,"Issuance Of Capital Stock":11606000.0,"Capital Expenditure":-32827000.0,"Interest Paid Supplemental Data":3651000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":3476000.0,"Beginning Cash Position":3715000.0,"Changes In Cash":-239000.0,"Financing Cash Flow":16338000.0,"Cash Flow From Continuing Financing Activities":16338000.0,"Net Other Financing Charges":503000.0,"Cash Dividends Paid":-6727000.0,"Preferred Stock Dividend Paid":-17000.0,"Common Stock Dividend Paid":-6710000.0,"Net Common Stock Issuance":11606000.0,"Common Stock Issuance":11606000.0,"Net Issuance Payments Of Debt":10956000.0,"Net Short Term Debt Issuance":-13000000.0,"Net Long Term Debt Issuance":23956000.0,"Long Term Debt Payments":-1044000.0,"Long Term Debt Issuance":25000000.0,"Investing Cash Flow":-32977000.0,"Cash Flow From Continuing Investing Activities":-32977000.0,"Net Other Investing Changes":null,"Capital Expenditure Reported":-32827000.0,"Operating Cash Flow":16400000.0,"Cash Flow From Continuing Operating Activities":16400000.0,"Change In Working Capital":-4242000.0,"Change In Other Working Capital":961000.0,"Change In Payables And Accrued Expense":-241000.0,"Change In Accrued Expense":99000.0,"Change In Interest Payable":99000.0,"Change In Payable":-340000.0,"Change In Account Payable":2804000.0,"Change In Tax Payable":-3144000.0,"Change In Income Tax Payable":-3144000.0,"Change In Prepaid Assets":174000.0,"Change In Inventory":-884000.0,"Change In Receivables":-4252000.0,"Changes In Account Receivables":-2267000.0,"Other Non Cash Items":-351000.0,"Stock Based Compensation":766000.0,"Deferred Tax":-1474000.0,"Deferred Income Tax":-1474000.0,"Depreciation Amortization Depletion":6929000.0,"Depreciation And Amortization":6929000.0,"Net Income From Continuing Operations":14772000.0},"2026-03-31":{"Free Cash Flow":-8910000.0,"Repayment Of Debt":-8904000.0,"Issuance Of Debt":1496000.0,"Issuance Of Capital Stock":2819000.0,"Capital Expenditure":-20641000.0,"Interest Paid Supplemental Data":3194000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":3715000.0,"Beginning Cash Position":4475000.0,"Changes In Cash":-760000.0,"Financing Cash Flow":8150000.0,"Cash Flow From Continuing Financing Activities":8150000.0,"Net Other Financing Charges":674000.0,"Cash Dividends Paid":-6685000.0,"Preferred Stock Dividend Paid":-18000.0,"Common Stock Dividend Paid":-6667000.0,"Net Common Stock Issuance":2819000.0,"Common Stock Issuance":2819000.0,"Net Issuance Payments Of Debt":11342000.0,"Net Short Term Debt Issuance":18750000.0,"Net Long Term Debt Issuance":-7408000.0,"Long Term Debt Payments":-8904000.0,"Long Term Debt Issuance":1496000.0,"Investing Cash Flow":-20641000.0,"Cash Flow From Continuing Investing Activities":-20641000.0,"Net Other Investing Changes":null,"Capital Expenditure Reported":-20641000.0,"Operating Cash Flow":11731000.0,"Cash Flow From Continuing Operating Activities":11731000.0,"Change In Working Capital":-5086000.0,"Change In Other Working Capital":-4906000.0,"Change In Payables And Accrued Expense":3972000.0,"Change In Accrued Expense":-20000.0,"Change In Interest Payable":-20000.0,"Change In Payable":3992000.0,"Change In Account Payable":-2132000.0,"Change In Tax Payable":6124000.0,"Change In Income Tax Payable":6124000.0,"Change In Prepaid Assets":-3143000.0,"Change In Inventory":-546000.0,"Change In Receivables":-463000.0,"Changes In Account Receivables":523000.0,"Other Non Cash Items":-304000.0,"Stock Based Compensation":401000.0,"Deferred Tax":-2072000.0,"Deferred Income Tax":-2072000.0,"Depreciation Amortization Depletion":8187000.0,"Depreciation And Amortization":8187000.0,"Net Income From Continuing Operations":10605000.0},"2025-12-31":{"Free Cash Flow":-6250000.0,"Repayment Of Debt":-987000.0,"Issuance Of Debt":30012000.0,"Issuance Of Capital Stock":9173000.0,"Capital Expenditure":-24712000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":4475000.0,"Beginning Cash Position":5059000.0,"Changes In Cash":-584000.0,"Financing Cash Flow":5666000.0,"Cash Flow From Continuing Financing Activities":5666000.0,"Net Other Financing Charges":852000.0,"Cash Dividends Paid":-6634000.0,"Preferred Stock Dividend Paid":-17000.0,"Common Stock Dividend Paid":-6617000.0,"Net Common Stock Issuance":9173000.0,"Common Stock Issuance":9173000.0,"Net Issuance Payments Of Debt":2275000.0,"Net Short Term Debt Issuance":-26750000.0,"Net Long Term Debt Issuance":29025000.0,"Long Term Debt Payments":-987000.0,"Long Term Debt Issuance":30012000.0,"Investing Cash Flow":-24712000.0,"Cash Flow From Continuing Investing Activities":-24712000.0,"Net Other Investing Changes":0.0,"Capital Expenditure Reported":-24712000.0,"Operating Cash Flow":18462000.0,"Cash Flow From Continuing Operating Activities":18462000.0,"Change In Working Capital":2509000.0,"Change In Other Working Capital":-4948000.0,"Change In Payables And Accrued Expense":205000.0,"Change In Accrued Expense":757000.0,"Change In Interest Payable":757000.0,"Change In Payable":-552000.0,"Change In Account Payable":-1004000.0,"Change In Tax Payable":452000.0,"Change In Income Tax Payable":452000.0,"Change In Prepaid Assets":2341000.0,"Change In Inventory":-240000.0,"Change In Receivables":5151000.0,"Changes In Account Receivables":3525000.0,"Other Non Cash Items":-404000.0,"Stock Based Compensation":118000.0,"Deferred Tax":-873000.0,"Deferred Income Tax":-873000.0,"Depreciation Amortization Depletion":8507000.0,"Depreciation And Amortization":8507000.0,"Net Income From Continuing Operations":8605000.0},"2025-09-30":{"Free Cash Flow":-8959000.0,"Repayment Of Debt":-3623000.0,"Issuance Of Debt":2717000.0,"Issuance Of Capital Stock":17227000.0,"Capital Expenditure":-21007000.0,"Interest Paid Supplemental Data":4707000.0,"Income Tax Paid Supplemental Data":336000.0,"End Cash Position":5059000.0,"Beginning Cash Position":4235000.0,"Changes In Cash":824000.0,"Financing Cash Flow":9783000.0,"Cash Flow From Continuing Financing Activities":9783000.0,"Net Other Financing Charges":-195000.0,"Cash Dividends Paid":-6143000.0,"Preferred Stock Dividend Paid":-18000.0,"Common Stock Dividend Paid":-6125000.0,"Net Common Stock Issuance":17227000.0,"Common Stock Issuance":17227000.0,"Net Issuance Payments Of Debt":-1106000.0,"Net Short Term Debt Issuance":-200000.0,"Net Long Term Debt Issuance":-906000.0,"Long Term Debt Payments":-3623000.0,"Long Term Debt Issuance":2717000.0,"Investing Cash Flow":-21007000.0,"Cash Flow From Continuing Investing Activities":-21007000.0,"Net Other Investing Changes":0.0,"Capital Expenditure Reported":-21007000.0,"Operating Cash Flow":12048000.0,"Cash Flow From Continuing Operating Activities":12048000.0,"Change In Working Capital":-9074000.0,"Change In Other Working Capital":-3433000.0,"Change In Payables And Accrued Expense":-6373000.0,"Change In Accrued Expense":-516000.0,"Change In Interest Payable":-516000.0,"Change In Payable":-5857000.0,"Change In Account Payable":-6026000.0,"Change In Tax Payable":169000.0,"Change In Income Tax Payable":169000.0,"Change In Prepaid Assets":854000.0,"Change In Inventory":-386000.0,"Change In Receivables":264000.0,"Changes In Account Receivables":-1850000.0,"Other Non Cash Items":-252000.0,"Stock Based Compensation":161000.0,"Deferred Tax":-1277000.0,"Deferred Income Tax":-1277000.0,"Depreciation Amortization Depletion":8531000.0,"Depreciation And Amortization":8531000.0,"Net Income From Continuing Operations":13959000.0},"2025-06-30":{"Free Cash Flow":-13420000.0,"Repayment Of Debt":-1120000.0,"Issuance Of Debt":858000.0,"Issuance Of Capital Stock":3833000.0,"Capital Expenditure":-31724000.0,"Interest Paid Supplemental Data":2998000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":4235000.0,"Beginning Cash Position":2657000.0,"Changes In Cash":1578000.0,"Financing Cash Flow":19605000.0,"Cash Flow From Continuing Financing Activities":19605000.0,"Net Other Financing Charges":954000.0,"Cash Dividends Paid":-6120000.0,"Preferred Stock Dividend Paid":-19000.0,"Common Stock Dividend Paid":-6101000.0,"Net Common Stock Issuance":3833000.0,"Common Stock Issuance":3833000.0,"Net Issuance Payments Of Debt":20938000.0,"Net Short Term Debt Issuance":21200000.0,"Net Long Term Debt Issuance":-262000.0,"Long Term Debt Payments":-1120000.0,"Long Term Debt Issuance":858000.0,"Investing Cash Flow":-36331000.0,"Cash Flow From Continuing Investing Activities":-36331000.0,"Net Other Investing Changes":null,"Capital Expenditure Reported":-31724000.0,"Operating Cash Flow":18304000.0,"Cash Flow From Continuing Operating Activities":18304000.0,"Change In Working Capital":1841000.0,"Change In Other Working Capital":-2113000.0,"Change In Payables And Accrued Expense":7062000.0,"Change In Accrued Expense":614000.0,"Change In Interest Payable":614000.0,"Change In Payable":6448000.0,"Change In Account Payable":8521000.0,"Change In Tax Payable":-2073000.0,"Change In Income Tax Payable":-2073000.0,"Change In Prepaid Assets":368000.0,"Change In Inventory":108000.0,"Change In Receivables":-3584000.0,"Changes In Account Receivables":-767000.0,"Other Non Cash Items":-487000.0,"Stock Based Compensation":569000.0,"Deferred Tax":-1942000.0,"Deferred Income Tax":-1942000.0,"Depreciation Amortization Depletion":7544000.0,"Depreciation And Amortization":7544000.0,"Net Income From Continuing Operations":10779000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":3365000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Capital Expenditure Reported":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":756000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Capital Expenditure Reported":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}