{"ticker":"MSGE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":6106000.0,"Ordinary Shares Number":47286754.0,"Share Issued":53392754.0,"Net Debt":254825000.0,"Total Debt":1187191000.0,"Tangible Book Value":-84837000.0,"Invested Capital":625924000.0,"Working Capital":-214585000.0,"Net Tangible Assets":-84837000.0,"Capital Lease Obligations":609272000.0,"Common Stock Equity":48005000.0,"Total Capitalization":595455000.0,"Total Equity Gross Minority Interest":48005000.0,"Minority Interest":null,"Stockholders Equity":48005000.0,"Gains Losses Not Affecting Retained Earnings":-30924000.0,"Other Equity Adjustments":-30924000.0,"Treasury Stock":205204000.0,"Retained Earnings":229205000.0,"Additional Paid In Capital":54394000.0,"Capital Stock":534000.0,"Common Stock":534000.0,"Total Liabilities Net Minority Interest":1909268000.0,"Total Non Current Liabilities Net Minority Interest":1156058000.0,"Other Non Current Liabilities":43672000.0,"Long Term Debt And Capital Lease Obligation":1112386000.0,"Long Term Capital Lease Obligation":564936000.0,"Long Term Debt":547450000.0,"Current Liabilities":753210000.0,"Current Deferred Liabilities":287218000.0,"Current Deferred Revenue":287218000.0,"Current Debt And Capital Lease Obligation":74805000.0,"Current Capital Lease Obligation":44336000.0,"Current Debt":30469000.0,"Other Current Borrowings":30469000.0,"Payables And Accrued Expenses":391187000.0,"Current Accrued Expenses":118930000.0,"Payables":272257000.0,"Dueto Related Parties Current":255210000.0,"Accounts Payable":17047000.0,"Total Assets":1957273000.0,"Total Non Current Assets":1418648000.0,"Other Non Current Assets":4239000.0,"Non Current Deferred Assets":58858000.0,"Non Current Deferred Taxes Assets":47767000.0,"Non Current Accounts Receivable":162665000.0,"Investments And Advances":7736000.0,"Investmentin Financial Assets":7736000.0,"Available For Sale Securities":7736000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":132842000.0,"Other Intangible Assets":63801000.0,"Goodwill":69041000.0,"Net PPE":1052308000.0,"Accumulated Depreciation":null,"Gross PPE":1052308000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1052308000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":538625000.0,"Other Current Assets":3886000.0,"Restricted Cash":559000.0,"Prepaid Assets":78703000.0,"Inventory":3049000.0,"Receivables":129334000.0,"Other Receivables":7796000.0,"Duefrom Related Parties Current":31863000.0,"Accounts Receivable":89675000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":323094000.0,"Cash And Cash Equivalents":323094000.0},"2025-12-31":{"Treasury Shares Number":6106000.0,"Ordinary Shares Number":47273754.0,"Share Issued":53379754.0,"Net Debt":427984000.0,"Total Debt":1195494000.0,"Tangible Book Value":-96829000.0,"Invested Capital":621053000.0,"Working Capital":-198345000.0,"Net Tangible Assets":-96829000.0,"Capital Lease Obligations":610454000.0,"Common Stock Equity":36013000.0,"Total Capitalization":590584000.0,"Total Equity Gross Minority Interest":36013000.0,"Minority Interest":null,"Stockholders Equity":36013000.0,"Gains Losses Not Affecting Retained Earnings":-31117000.0,"Other Equity Adjustments":-31117000.0,"Treasury Stock":205204000.0,"Retained Earnings":224095000.0,"Additional Paid In Capital":47705000.0,"Capital Stock":534000.0,"Common Stock":534000.0,"Total Liabilities Net Minority Interest":1787372000.0,"Total Non Current Liabilities Net Minority Interest":1168880000.0,"Other Non Current Liabilities":45068000.0,"Long Term Debt And Capital Lease Obligation":1123812000.0,"Long Term Capital Lease Obligation":569241000.0,"Long Term Debt":554571000.0,"Current Liabilities":618492000.0,"Current Deferred Liabilities":250009000.0,"Current Deferred Revenue":250009000.0,"Current Debt And Capital Lease Obligation":71682000.0,"Current Capital Lease Obligation":41213000.0,"Current Debt":30469000.0,"Other Current Borrowings":30469000.0,"Payables And Accrued Expenses":296801000.0,"Current Accrued Expenses":134392000.0,"Payables":162409000.0,"Dueto Related Parties Current":134829000.0,"Accounts Payable":27580000.0,"Total Assets":1823385000.0,"Total Non Current Assets":1403238000.0,"Other Non Current Assets":2793000.0,"Non Current Deferred Assets":53398000.0,"Non Current Deferred Taxes Assets":42666000.0,"Non Current Accounts Receivable":140777000.0,"Investments And Advances":7983000.0,"Investmentin Financial Assets":7983000.0,"Available For Sale Securities":7983000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":132842000.0,"Other Intangible Assets":63801000.0,"Goodwill":69041000.0,"Net PPE":1065445000.0,"Accumulated Depreciation":null,"Gross PPE":1065445000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1065445000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":420147000.0,"Other Current Assets":4600000.0,"Restricted Cash":521000.0,"Prepaid Assets":86844000.0,"Inventory":3773000.0,"Receivables":167353000.0,"Other Receivables":7946000.0,"Duefrom Related Parties Current":38535000.0,"Accounts Receivable":120872000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":157056000.0,"Cash And Cash Equivalents":157056000.0},"2025-09-30":{"Treasury Shares Number":6106000.0,"Ordinary Shares Number":47228754.0,"Share Issued":53334754.0,"Net Debt":582201000.0,"Total Debt":1215230000.0,"Tangible Book Value":-198640000.0,"Invested Capital":546353000.0,"Working Capital":-283440000.0,"Net Tangible Assets":-198640000.0,"Capital Lease Obligations":603079000.0,"Common Stock Equity":-65798000.0,"Total Capitalization":515884000.0,"Total Equity Gross Minority Interest":-65798000.0,"Minority Interest":null,"Stockholders Equity":-65798000.0,"Gains Losses Not Affecting Retained Earnings":-31310000.0,"Other Equity Adjustments":-31310000.0,"Treasury Stock":205204000.0,"Retained Earnings":131380000.0,"Additional Paid In Capital":38802000.0,"Capital Stock":534000.0,"Common Stock":534000.0,"Total Liabilities Net Minority Interest":1745625000.0,"Total Non Current Liabilities Net Minority Interest":1197968000.0,"Other Non Current Liabilities":45517000.0,"Long Term Debt And Capital Lease Obligation":1152451000.0,"Long Term Capital Lease Obligation":570769000.0,"Long Term Debt":581682000.0,"Current Liabilities":547657000.0,"Current Deferred Liabilities":285681000.0,"Current Deferred Revenue":285681000.0,"Current Debt And Capital Lease Obligation":62779000.0,"Current Capital Lease Obligation":32310000.0,"Current Debt":30469000.0,"Other Current Borrowings":30469000.0,"Payables And Accrued Expenses":199197000.0,"Current Accrued Expenses":71583000.0,"Payables":127614000.0,"Dueto Related Parties Current":113346000.0,"Accounts Payable":14268000.0,"Total Assets":1679827000.0,"Total Non Current Assets":1415610000.0,"Other Non Current Assets":1880000.0,"Non Current Deferred Assets":78523000.0,"Non Current Deferred Taxes Assets":72816000.0,"Non Current Accounts Receivable":117922000.0,"Investments And Advances":7880000.0,"Investmentin Financial Assets":7880000.0,"Available For Sale Securities":7880000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":132842000.0,"Other Intangible Assets":63801000.0,"Goodwill":69041000.0,"Net PPE":1076563000.0,"Accumulated Depreciation":-980053000.0,"Gross PPE":2056616000.0,"Leases":163099000.0,"Construction In Progress":7629000.0,"Other Properties":463952000.0,"Machinery Furniture Equipment":343121000.0,"Buildings And Improvements":1016047000.0,"Land And Improvements":62768000.0,"Properties":0.0,"Current Assets":264217000.0,"Other Current Assets":8717000.0,"Restricted Cash":521000.0,"Prepaid Assets":109059000.0,"Inventory":4612000.0,"Receivables":111358000.0,"Other Receivables":6412000.0,"Duefrom Related Parties Current":23762000.0,"Accounts Receivable":81184000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":29950000.0,"Cash And Cash Equivalents":29950000.0},"2025-06-30":{"Treasury Shares Number":5483000.0,"Ordinary Shares Number":47459858.0,"Share Issued":52942858.0,"Net Debt":556232000.0,"Total Debt":1200833000.0,"Tangible Book Value":-146142000.0,"Invested Capital":585949000.0,"Working Capital":-265269000.0,"Net Tangible Assets":-146142000.0,"Capital Lease Obligations":601584000.0,"Common Stock Equity":-13300000.0,"Total Capitalization":555480000.0,"Total Equity Gross Minority Interest":-13300000.0,"Minority Interest":0.0,"Stockholders Equity":-13300000.0,"Gains Losses Not Affecting Retained Earnings":-31503000.0,"Other Equity Adjustments":-31503000.0,"Treasury Stock":180204000.0,"Retained Earnings":153034000.0,"Additional Paid In Capital":44843000.0,"Capital Stock":530000.0,"Common Stock":530000.0,"Total Liabilities Net Minority Interest":1683142000.0,"Total Non Current Liabilities Net Minority Interest":1180741000.0,"Other Non Current Liabilities":45477000.0,"Long Term Debt And Capital Lease Obligation":1135264000.0,"Long Term Capital Lease Obligation":566484000.0,"Long Term Debt":568780000.0,"Current Liabilities":502401000.0,"Current Deferred Liabilities":228642000.0,"Current Deferred Revenue":228642000.0,"Current Debt And Capital Lease Obligation":65569000.0,"Current Capital Lease Obligation":35100000.0,"Current Debt":30469000.0,"Other Current Borrowings":30469000.0,"Payables And Accrued Expenses":208190000.0,"Current Accrued Expenses":95803000.0,"Payables":112387000.0,"Dueto Related Parties Current":100285000.0,"Accounts Payable":12102000.0,"Total Assets":1669842000.0,"Total Non Current Assets":1432710000.0,"Other Non Current Assets":1879000.0,"Non Current Deferred Assets":59755000.0,"Non Current Deferred Taxes Assets":54072000.0,"Non Current Accounts Receivable":125527000.0,"Investments And Advances":7088000.0,"Investmentin Financial Assets":7088000.0,"Available For Sale Securities":7088000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":132842000.0,"Other Intangible Assets":63801000.0,"Goodwill":69041000.0,"Net PPE":1105619000.0,"Accumulated Depreciation":-966073000.0,"Gross PPE":2071692000.0,"Leases":163342000.0,"Construction In Progress":6074000.0,"Other Properties":484544000.0,"Machinery Furniture Equipment":340411000.0,"Buildings And Improvements":1014553000.0,"Land And Improvements":62768000.0,"Properties":0.0,"Current Assets":237132000.0,"Other Current Assets":3943000.0,"Restricted Cash":521000.0,"Prepaid Assets":88984000.0,"Inventory":3751000.0,"Receivables":96916000.0,"Other Receivables":7648000.0,"Duefrom Related Parties Current":22487000.0,"Accounts Receivable":66781000.0,"Allowance For Doubtful Accounts Receivable":-546000.0,"Gross Accounts Receivable":67327000.0,"Cash Cash Equivalents And Short Term Investments":43017000.0,"Cash And Cash Equivalents":43017000.0},"2025-03-31":{"Treasury Shares Number":5483000.0,"Ordinary Shares Number":47414754.0,"Share Issued":52897754.0,"Net Debt":516894000.0,"Total Debt":1204589000.0,"Tangible Book Value":-123316000.0,"Invested Capital":615373000.0,"Working Capital":-229976000.0,"Net Tangible Assets":-123316000.0,"Capital Lease Obligations":598742000.0,"Common Stock Equity":9526000.0,"Total Capitalization":586935000.0,"Total Equity Gross Minority Interest":9526000.0,"Minority Interest":null,"Stockholders Equity":9526000.0,"Gains Losses Not Affecting Retained Earnings":-31194000.0,"Other Equity Adjustments":-31194000.0,"Treasury Stock":180204000.0,"Retained Earnings":180211000.0,"Additional Paid In Capital":40184000.0,"Capital Stock":529000.0,"Common Stock":529000.0,"Total Liabilities Net Minority Interest":1729886000.0,"Total Non Current Liabilities Net Minority Interest":1192316000.0,"Other Non Current Liabilities":45144000.0,"Long Term Debt And Capital Lease Obligation":1147172000.0,"Long Term Capital Lease Obligation":569763000.0,"Long Term Debt":577409000.0,"Current Liabilities":537570000.0,"Current Deferred Liabilities":230873000.0,"Current Deferred Revenue":230873000.0,"Current Debt And Capital Lease Obligation":57417000.0,"Current Capital Lease Obligation":28979000.0,"Current Debt":28438000.0,"Other Current Borrowings":28438000.0,"Payables And Accrued Expenses":249280000.0,"Current Accrued Expenses":86116000.0,"Payables":163164000.0,"Dueto Related Parties Current":142386000.0,"Accounts Payable":20778000.0,"Total Assets":1739412000.0,"Total Non Current Assets":1431818000.0,"Other Non Current Assets":1845000.0,"Non Current Deferred Assets":47692000.0,"Non Current Deferred Taxes Assets":41327000.0,"Non Current Accounts Receivable":126149000.0,"Investments And Advances":6551000.0,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":6551000.0,"Goodwill And Other Intangible Assets":132842000.0,"Other Intangible Assets":63801000.0,"Goodwill":69041000.0,"Net PPE":1116739000.0,"Accumulated Depreciation":-974415000.0,"Gross PPE":2091154000.0,"Leases":164178000.0,"Construction In Progress":567000.0,"Other Properties":489757000.0,"Machinery Furniture Equipment":358211000.0,"Buildings And Improvements":1015673000.0,"Land And Improvements":62768000.0,"Properties":0.0,"Current Assets":307594000.0,"Other Current Assets":3694000.0,"Restricted Cash":521000.0,"Prepaid Assets":85182000.0,"Inventory":4068000.0,"Receivables":125176000.0,"Other Receivables":8812000.0,"Duefrom Related Parties Current":31857000.0,"Accounts Receivable":84507000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":88953000.0,"Cash And Cash Equivalents":88953000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":6872000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-960043000.0,"Gross PPE":null,"Leases":166076000.0,"Construction In Progress":898000.0,"Other Properties":null,"Machinery Furniture Equipment":356605000.0,"Buildings And Improvements":1014788000.0,"Land And Improvements":62768000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-3309040.0,"Tax Rate For Calcs":0.38,"Normalized EBITDA":40142000.0,"Total Unusual Items":-8708000.0,"Total Unusual Items Excluding Goodwill":-8708000.0,"Net Income From Continuing Operation Net Minority Interest":5110000.0,"Reconciled Depreciation":13788000.0,"Reconciled Cost Of Revenue":146793000.0,"EBITDA":31434000.0,"EBIT":17646000.0,"Net Interest Income":-7176000.0,"Interest Expense":9421000.0,"Interest Income":2245000.0,"Normalized Income":10508960.0,"Net Income From Continuing And Discontinued Operation":5110000.0,"Total Expenses":221536000.0,"Total Operating Income As Reported":16101000.0,"Diluted Average Shares":48132000.0,"Basic Average Shares":47463000.0,"Diluted EPS":0.11,"Basic EPS":0.11,"Diluted NI Availto Com Stockholders":5110000.0,"Net Income Common Stockholders":5110000.0,"Net Income":5110000.0,"Net Income Including Noncontrolling Interests":5110000.0,"Net Income Continuous Operations":5110000.0,"Tax Provision":3115000.0,"Pretax Income":8225000.0,"Other Income Expense":-9323000.0,"Other Non Operating Income Expenses":-615000.0,"Special Income Charges":-8623000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":8623000.0,"Gain On Sale Of Security":-85000.0,"Net Non Operating Interest Income Expense":-7176000.0,"Interest Expense Non Operating":9421000.0,"Interest Income Non Operating":2245000.0,"Operating Income":24724000.0,"Operating Expense":74743000.0,"Depreciation Amortization Depletion Income Statement":13788000.0,"Depreciation And Amortization In Income Statement":13788000.0,"Selling General And Administration":60955000.0,"Gross Profit":99467000.0,"Cost Of Revenue":146793000.0,"Total Revenue":246260000.0,"Operating Revenue":246260000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-474000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":179124000.0,"Total Unusual Items":-1185000.0,"Total Unusual Items Excluding Goodwill":-1185000.0,"Net Income From Continuing Operation Net Minority Interest":92715000.0,"Reconciled Depreciation":13984000.0,"Reconciled Cost Of Revenue":212656000.0,"EBITDA":177939000.0,"EBIT":163955000.0,"Net Interest Income":-9610000.0,"Interest Expense":10423000.0,"Interest Income":813000.0,"Normalized Income":93426000.0,"Net Income From Continuing And Discontinued Operation":92715000.0,"Total Expenses":294999000.0,"Total Operating Income As Reported":163815000.0,"Diluted Average Shares":47842000.0,"Basic Average Shares":47413000.0,"Diluted EPS":1.94,"Basic EPS":1.96,"Diluted NI Availto Com Stockholders":92715000.0,"Net Income Common Stockholders":92715000.0,"Net Income":92715000.0,"Net Income Including Noncontrolling Interests":92715000.0,"Net Income Continuous Operations":92715000.0,"Tax Provision":60817000.0,"Pretax Income":153532000.0,"Other Income Expense":-1799000.0,"Other Non Operating Income Expenses":-614000.0,"Special Income Charges":-1126000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":1126000.0,"Gain On Sale Of Security":-59000.0,"Net Non Operating Interest Income Expense":-9610000.0,"Interest Expense Non Operating":10423000.0,"Interest Income Non Operating":813000.0,"Operating Income":164941000.0,"Operating Expense":82343000.0,"Depreciation Amortization Depletion Income Statement":13984000.0,"Depreciation And Amortization In Income Statement":13984000.0,"Selling General And Administration":68359000.0,"Gross Profit":247284000.0,"Cost Of Revenue":212656000.0,"Total Revenue":459940000.0,"Operating Revenue":459940000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-3111570.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-500000.0,"Total Unusual Items":-14817000.0,"Total Unusual Items Excluding Goodwill":-14817000.0,"Net Income From Continuing Operation Net Minority Interest":-21654000.0,"Reconciled Depreciation":14074000.0,"Reconciled Cost Of Revenue":102370000.0,"EBITDA":-15317000.0,"EBIT":-29391000.0,"Net Interest Income":-10508000.0,"Interest Expense":11028000.0,"Interest Income":520000.0,"Normalized Income":-9948570.0,"Net Income From Continuing And Discontinued Operation":-21654000.0,"Total Expenses":173029000.0,"Total Operating Income As Reported":-29739000.0,"Diluted Average Shares":47482000.0,"Basic Average Shares":47482000.0,"Diluted EPS":-0.46,"Basic EPS":-0.46,"Diluted NI Availto Com Stockholders":-21654000.0,"Net Income Common Stockholders":-21654000.0,"Net Income":-21654000.0,"Net Income Including Noncontrolling Interests":-21654000.0,"Net Income Continuous Operations":-21654000.0,"Tax Provision":-18765000.0,"Pretax Income":-40419000.0,"Other Income Expense":-15144000.0,"Other Non Operating Income Expenses":-327000.0,"Special Income Charges":-14972000.0,"Impairment Of Capital Assets":13782000.0,"Restructuring And Mergern Acquisition":1190000.0,"Gain On Sale Of Security":155000.0,"Net Non Operating Interest Income Expense":-10508000.0,"Interest Expense Non Operating":11028000.0,"Interest Income Non Operating":520000.0,"Operating Income":-14767000.0,"Operating Expense":70659000.0,"Depreciation Amortization Depletion Income Statement":14074000.0,"Depreciation And Amortization In Income Statement":14074000.0,"Selling General And Administration":56585000.0,"Gross Profit":55892000.0,"Cost Of Revenue":102370000.0,"Total Revenue":158262000.0,"Operating Revenue":158262000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-2967084.726471,"Tax Rate For Calcs":0.355552,"Normalized EBITDA":-6686000.0,"Total Unusual Items":-8345000.0,"Total Unusual Items Excluding Goodwill":-8345000.0,"Net Income From Continuing Operation Net Minority Interest":-27177000.0,"Reconciled Depreciation":15432000.0,"Reconciled Cost Of Revenue":101990000.0,"EBITDA":-15031000.0,"EBIT":-30463000.0,"Net Interest Income":-10827000.0,"Interest Expense":11708000.0,"Interest Income":881000.0,"Normalized Income":-21799084.726471,"Net Income From Continuing And Discontinued Operation":-27177000.0,"Total Expenses":177349000.0,"Total Operating Income As Reported":-25754000.0,"Diluted Average Shares":47611000.0,"Basic Average Shares":47611000.0,"Diluted EPS":-0.57,"Basic EPS":-0.57,"Diluted NI Availto Com Stockholders":-27177000.0,"Net Income Common Stockholders":-27177000.0,"Net Income":-27177000.0,"Net Income Including Noncontrolling Interests":-27177000.0,"Net Income Continuous Operations":-27177000.0,"Tax Provision":-14994000.0,"Pretax Income":-42171000.0,"Other Income Expense":-8133000.0,"Other Non Operating Income Expenses":212000.0,"Special Income Charges":-8675000.0,"Impairment Of Capital Assets":1502000.0,"Restructuring And Mergern Acquisition":1041000.0,"Gain On Sale Of Security":330000.0,"Net Non Operating Interest Income Expense":-10827000.0,"Interest Expense Non Operating":11708000.0,"Interest Income Non Operating":881000.0,"Operating Income":-23211000.0,"Operating Expense":75359000.0,"Depreciation Amortization Depletion Income Statement":15432000.0,"Depreciation And Amortization In Income Statement":15432000.0,"Selling General And Administration":59927000.0,"Gross Profit":52148000.0,"Cost Of Revenue":101990000.0,"Total Revenue":154138000.0,"Operating Revenue":147751000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-2089290.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":51409000.0,"Total Unusual Items":-9949000.0,"Total Unusual Items Excluding Goodwill":-9949000.0,"Net Income From Continuing Operation Net Minority Interest":8036000.0,"Reconciled Depreciation":14372000.0,"Reconciled Cost Of Revenue":138870000.0,"EBITDA":41460000.0,"EBIT":27088000.0,"Net Interest Income":-11090000.0,"Interest Expense":11800000.0,"Interest Income":710000.0,"Normalized Income":15895710.0,"Net Income From Continuing And Discontinued Operation":8036000.0,"Total Expenses":205354000.0,"Total Operating Income As Reported":27327000.0,"Diluted Average Shares":48271000.0,"Basic Average Shares":47955000.0,"Diluted EPS":0.17,"Basic EPS":0.17,"Diluted NI Availto Com Stockholders":8036000.0,"Net Income Common Stockholders":8036000.0,"Net Income":8036000.0,"Net Income Including Noncontrolling Interests":8036000.0,"Net Income Continuous Operations":8036000.0,"Tax Provision":7252000.0,"Pretax Income":15288000.0,"Other Income Expense":-10733000.0,"Other Non Operating Income Expenses":-784000.0,"Special Income Charges":-9784000.0,"Impairment Of Capital Assets":9700000.0,"Restructuring And Mergern Acquisition":84000.0,"Gain On Sale Of Security":-165000.0,"Net Non Operating Interest Income Expense":-11090000.0,"Interest Expense Non Operating":11800000.0,"Interest Income Non Operating":710000.0,"Operating Income":37111000.0,"Operating Expense":66484000.0,"Depreciation Amortization Depletion Income Statement":14372000.0,"Depreciation And Amortization In Income Statement":14372000.0,"Selling General And Administration":52112000.0,"Gross Profit":103595000.0,"Cost Of Revenue":138870000.0,"Total Revenue":242465000.0,"Operating Revenue":242465000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":173896000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-7618000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-9963000.0,"End Cash Position":323653000.0,"Beginning Cash Position":157577000.0,"Changes In Cash":166076000.0,"Financing Cash Flow":-7618000.0,"Cash Flow From Continuing Financing Activities":-7618000.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-7618000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-7618000.0,"Long Term Debt Payments":-7618000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-10165000.0,"Cash Flow From Continuing Investing Activities":-10165000.0,"Net Other Investing Changes":-202000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Capital Expenditure Reported":-9963000.0,"Operating Cash Flow":183859000.0,"Cash Flow From Continuing Operating Activities":183859000.0,"Change In Working Capital":162927000.0,"Change In Other Working Capital":29158000.0,"Change In Payables And Accrued Expense":116276000.0,"Change In Accrued Expense":126809000.0,"Change In Payable":-10533000.0,"Change In Account Payable":-10533000.0,"Change In Prepaid Assets":-13518000.0,"Change In Receivables":31011000.0,"Changes In Account Receivables":31011000.0,"Other Non Cash Items":767000.0,"Stock Based Compensation":6689000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Deferred Tax":-5422000.0,"Deferred Income Tax":-5422000.0,"Depreciation Amortization Depletion":13788000.0,"Depreciation And Amortization":13788000.0,"Depreciation":null,"Net Income From Continuing Operations":5110000.0},"2025-12-31":{"Free Cash Flow":156057000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-27617000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-8329000.0,"End Cash Position":157577000.0,"Beginning Cash Position":30471000.0,"Changes In Cash":127106000.0,"Financing Cash Flow":-28788000.0,"Cash Flow From Continuing Financing Activities":-28788000.0,"Net Other Financing Charges":-1171000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-27617000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":7383000.0,"Long Term Debt Payments":-27617000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-8492000.0,"Cash Flow From Continuing Investing Activities":-8492000.0,"Net Other Investing Changes":-163000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Capital Expenditure Reported":-8329000.0,"Operating Cash Flow":164386000.0,"Cash Flow From Continuing Operating Activities":164386000.0,"Change In Working Capital":16583000.0,"Change In Other Working Capital":-14343000.0,"Change In Payables And Accrued Expense":74344000.0,"Change In Accrued Expense":61032000.0,"Change In Payable":13312000.0,"Change In Account Payable":13312000.0,"Change In Prepaid Assets":-3487000.0,"Change In Receivables":-39931000.0,"Changes In Account Receivables":-39931000.0,"Other Non Cash Items":645000.0,"Stock Based Compensation":10037000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Deferred Tax":30267000.0,"Deferred Income Tax":30267000.0,"Depreciation Amortization Depletion":13984000.0,"Depreciation And Amortization":13984000.0,"Depreciation":null,"Net Income From Continuing Operations":92715000.0},"2025-09-30":{"Free Cash Flow":13855000.0,"Repurchase Of Capital Stock":-25000000.0,"Repayment Of Debt":-22617000.0,"Issuance Of Debt":35000000.0,"Capital Expenditure":-5953000.0,"End Cash Position":30471000.0,"Beginning Cash Position":43538000.0,"Changes In Cash":-13067000.0,"Financing Cash Flow":-26077000.0,"Cash Flow From Continuing Financing Activities":-26077000.0,"Net Other Financing Charges":-13460000.0,"Net Common Stock Issuance":-25000000.0,"Common Stock Payments":-25000000.0,"Net Issuance Payments Of Debt":12383000.0,"Net Short Term Debt Issuance":35000000.0,"Short Term Debt Issuance":35000000.0,"Net Long Term Debt Issuance":-22617000.0,"Long Term Debt Payments":-22617000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-6798000.0,"Cash Flow From Continuing Investing Activities":-6798000.0,"Net Other Investing Changes":-845000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Capital Expenditure Reported":-5953000.0,"Operating Cash Flow":19808000.0,"Cash Flow From Continuing Operating Activities":19808000.0,"Change In Working Capital":24758000.0,"Change In Other Working Capital":85196000.0,"Change In Payables And Accrued Expense":-29320000.0,"Change In Accrued Expense":-31486000.0,"Change In Payable":2166000.0,"Change In Account Payable":2166000.0,"Change In Prepaid Assets":-16686000.0,"Change In Receivables":-14432000.0,"Changes In Account Receivables":-14432000.0,"Other Non Cash Items":556000.0,"Stock Based Compensation":7293000.0,"Unrealized Gain Loss On Investment Securities":-155000.0,"Asset Impairment Charge":13782000.0,"Deferred Tax":-18846000.0,"Deferred Income Tax":-18846000.0,"Depreciation Amortization Depletion":14074000.0,"Depreciation And Amortization":14074000.0,"Depreciation":null,"Net Income From Continuing Operations":-21654000.0},"2025-06-30":{"Free Cash Flow":-31078000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-613438000.0,"Issuance Of Debt":609375000.0,"Capital Expenditure":-4067000.0,"End Cash Position":43538000.0,"Beginning Cash Position":89474000.0,"Changes In Cash":-45936000.0,"Financing Cash Flow":-14611000.0,"Cash Flow From Continuing Financing Activities":-14611000.0,"Net Other Financing Charges":-10548000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-4063000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-4063000.0,"Long Term Debt Payments":-613438000.0,"Long Term Debt Issuance":609375000.0,"Investing Cash Flow":-4314000.0,"Cash Flow From Continuing Investing Activities":-4314000.0,"Net Other Investing Changes":-247000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Capital Expenditure Reported":-4067000.0,"Operating Cash Flow":-27011000.0,"Cash Flow From Continuing Operating Activities":-27011000.0,"Change In Working Capital":-17812000.0,"Change In Other Working Capital":-36307000.0,"Change In Payables And Accrued Expense":3193000.0,"Change In Accrued Expense":11869000.0,"Change In Payable":-8676000.0,"Change In Account Payable":-8676000.0,"Change In Prepaid Assets":-2265000.0,"Change In Receivables":17567000.0,"Changes In Account Receivables":17567000.0,"Other Non Cash Items":964000.0,"Stock Based Compensation":5860000.0,"Unrealized Gain Loss On Investment Securities":-330000.0,"Asset Impairment Charge":1502000.0,"Deferred Tax":-11582000.0,"Deferred Income Tax":-11582000.0,"Depreciation Amortization Depletion":15432000.0,"Depreciation And Amortization":15432000.0,"Depreciation":15432000.0,"Net Income From Continuing Operations":-27177000.0},"2025-03-31":{"Free Cash Flow":53846000.0,"Repurchase Of Capital Stock":-14692000.0,"Repayment Of Debt":-4063000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-2963000.0,"End Cash Position":89474000.0,"Beginning Cash Position":55219000.0,"Changes In Cash":34255000.0,"Financing Cash Flow":-19457000.0,"Cash Flow From Continuing Financing Activities":-19457000.0,"Net Other Financing Charges":-702000.0,"Net Common Stock Issuance":-14692000.0,"Common Stock Payments":-14692000.0,"Net Issuance Payments Of Debt":-4063000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-4063000.0,"Long Term Debt Payments":-4063000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3097000.0,"Cash Flow From Continuing Investing Activities":-3097000.0,"Net Other Investing Changes":-134000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Capital Expenditure Reported":-2963000.0,"Operating Cash Flow":56809000.0,"Cash Flow From Continuing Operating Activities":56809000.0,"Change In Working Capital":16056000.0,"Change In Other Working Capital":28524000.0,"Change In Payables And Accrued Expense":6059000.0,"Change In Accrued Expense":12407000.0,"Change In Payable":-6348000.0,"Change In Account Payable":-6348000.0,"Change In Prepaid Assets":-27447000.0,"Change In Receivables":8920000.0,"Changes In Account Receivables":8920000.0,"Other Non Cash Items":999000.0,"Stock Based Compensation":6250000.0,"Unrealized Gain Loss On Investment Securities":165000.0,"Asset Impairment Charge":9700000.0,"Deferred Tax":1396000.0,"Deferred Income Tax":1396000.0,"Depreciation Amortization Depletion":14372000.0,"Depreciation And Amortization":14372000.0,"Depreciation":null,"Net Income From Continuing Operations":8036000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":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,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"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,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"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 Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":162000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}