{"ticker":"MXL","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":90692000.0,"Share Issued":90692000.0,"Net Debt":59112000.0,"Total Debt":148197000.0,"Tangible Book Value":122472000.0,"Invested Capital":608766000.0,"Working Capital":130538000.0,"Net Tangible Assets":122472000.0,"Capital Lease Obligations":24271000.0,"Common Stock Equity":484840000.0,"Total Capitalization":608766000.0,"Total Equity Gross Minority Interest":484840000.0,"Stockholders Equity":484840000.0,"Gains Losses Not Affecting Retained Earnings":1349000.0,"Other Equity Adjustments":1349000.0,"Retained Earnings":-543783000.0,"Additional Paid In Capital":1027265000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":337731000.0,"Total Non Current Liabilities Net Minority Interest":169607000.0,"Other Non Current Liabilities":30216000.0,"Long Term Debt And Capital Lease Obligation":139391000.0,"Long Term Capital Lease Obligation":15465000.0,"Long Term Debt":123926000.0,"Current Liabilities":168124000.0,"Other Current Liabilities":10061000.0,"Current Deferred Liabilities":5594000.0,"Current Deferred Revenue":5594000.0,"Current Debt And Capital Lease Obligation":8806000.0,"Current Capital Lease Obligation":8806000.0,"Pensionand Other Post Retirement Benefit Plans Current":38287000.0,"Payables And Accrued Expenses":105376000.0,"Current Accrued Expenses":64543000.0,"Payables":40833000.0,"Total Tax Payable":432000.0,"Income Tax Payable":432000.0,"Accounts Payable":40401000.0,"Total Assets":822571000.0,"Total Non Current Assets":523909000.0,"Other Non Current Assets":38249000.0,"Non Current Deferred Assets":62361000.0,"Non Current Deferred Taxes Assets":62361000.0,"Goodwill And Other Intangible Assets":362368000.0,"Other Intangible Assets":43780000.0,"Goodwill":318588000.0,"Net PPE":60931000.0,"Accumulated Depreciation":-168546000.0,"Gross PPE":229477000.0,"Leases":36127000.0,"Construction In Progress":1315000.0,"Other Properties":87752000.0,"Machinery Furniture Equipment":104283000.0,"Properties":0.0,"Current Assets":298662000.0,"Other Current Assets":75829000.0,"Restricted Cash":1492000.0,"Inventory":105490000.0,"Finished Goods":26478000.0,"Work In Process":79012000.0,"Receivables":51037000.0,"Accounts Receivable":51037000.0,"Cash Cash Equivalents And Short Term Investments":64814000.0,"Cash And Cash Equivalents":64814000.0},"2026-03-31":{"Ordinary Shares Number":89529216.0,"Share Issued":89529216.0,"Net Debt":62696000.0,"Total Debt":151177000.0,"Tangible Book Value":89191000.0,"Invested Capital":577964000.0,"Working Capital":102792000.0,"Net Tangible Assets":89191000.0,"Capital Lease Obligations":27404000.0,"Common Stock Equity":454191000.0,"Total Capitalization":577964000.0,"Total Equity Gross Minority Interest":454191000.0,"Stockholders Equity":454191000.0,"Gains Losses Not Affecting Retained Earnings":121000.0,"Other Equity Adjustments":121000.0,"Retained Earnings":-545543000.0,"Additional Paid In Capital":999604000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":317076000.0,"Total Non Current Liabilities Net Minority Interest":170418000.0,"Other Non Current Liabilities":28658000.0,"Long Term Debt And Capital Lease Obligation":141760000.0,"Long Term Capital Lease Obligation":17987000.0,"Long Term Debt":123773000.0,"Current Liabilities":146658000.0,"Other Current Liabilities":8189000.0,"Current Deferred Liabilities":6017000.0,"Current Deferred Revenue":6017000.0,"Current Debt And Capital Lease Obligation":9417000.0,"Current Capital Lease Obligation":9417000.0,"Pensionand Other Post Retirement Benefit Plans Current":26521000.0,"Payables And Accrued Expenses":96514000.0,"Current Accrued Expenses":63196000.0,"Payables":33318000.0,"Total Tax Payable":425000.0,"Income Tax Payable":425000.0,"Accounts Payable":32893000.0,"Total Assets":771267000.0,"Total Non Current Assets":521817000.0,"Other Non Current Assets":38385000.0,"Non Current Deferred Assets":52132000.0,"Non Current Deferred Taxes Assets":52132000.0,"Goodwill And Other Intangible Assets":365000000.0,"Other Intangible Assets":46412000.0,"Goodwill":318588000.0,"Net PPE":66300000.0,"Accumulated Depreciation":-163032000.0,"Gross PPE":229332000.0,"Leases":35488000.0,"Construction In Progress":595000.0,"Other Properties":89904000.0,"Machinery Furniture Equipment":103345000.0,"Properties":0.0,"Current Assets":249450000.0,"Other Current Assets":60253000.0,"Restricted Cash":1426000.0,"Inventory":85839000.0,"Finished Goods":26126000.0,"Work In Process":59713000.0,"Receivables":40855000.0,"Accounts Receivable":40855000.0,"Cash Cash Equivalents And Short Term Investments":61077000.0,"Cash And Cash Equivalents":61077000.0},"2025-12-31":{"Ordinary Shares Number":86451000.0,"Share Issued":86451000.0,"Net Debt":50812000.0,"Total Debt":145027000.0,"Tangible Book Value":84415000.0,"Invested Capital":575513000.0,"Working Capital":62821000.0,"Net Tangible Assets":84415000.0,"Capital Lease Obligations":21409000.0,"Common Stock Equity":451895000.0,"Total Capitalization":575513000.0,"Total Equity Gross Minority Interest":451895000.0,"Stockholders Equity":451895000.0,"Gains Losses Not Affecting Retained Earnings":1030000.0,"Other Equity Adjustments":1030000.0,"Retained Earnings":-500406000.0,"Additional Paid In Capital":951262000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":344501000.0,"Total Non Current Liabilities Net Minority Interest":158481000.0,"Other Non Current Liabilities":22550000.0,"Long Term Debt And Capital Lease Obligation":135931000.0,"Long Term Capital Lease Obligation":12313000.0,"Long Term Debt":123618000.0,"Current Liabilities":186020000.0,"Other Current Liabilities":6935000.0,"Current Deferred Liabilities":10620000.0,"Current Deferred Revenue":10620000.0,"Current Debt And Capital Lease Obligation":9096000.0,"Current Capital Lease Obligation":9096000.0,"Pensionand Other Post Retirement Benefit Plans Current":49219000.0,"Payables And Accrued Expenses":110150000.0,"Current Accrued Expenses":71723000.0,"Payables":38427000.0,"Total Tax Payable":511000.0,"Income Tax Payable":511000.0,"Accounts Payable":37916000.0,"Total Assets":796396000.0,"Total Non Current Assets":547555000.0,"Other Non Current Assets":38428000.0,"Non Current Deferred Assets":77268000.0,"Non Current Deferred Taxes Assets":77268000.0,"Goodwill And Other Intangible Assets":367480000.0,"Other Intangible Assets":48892000.0,"Goodwill":318588000.0,"Net PPE":64379000.0,"Accumulated Depreciation":-157866000.0,"Gross PPE":222245000.0,"Leases":35632000.0,"Construction In Progress":2516000.0,"Other Properties":81550000.0,"Machinery Furniture Equipment":102547000.0,"Properties":0.0,"Current Assets":248841000.0,"Other Current Assets":50390000.0,"Restricted Cash":1419000.0,"Inventory":78104000.0,"Finished Goods":30506000.0,"Work In Process":47598000.0,"Receivables":46122000.0,"Accounts Receivable":46122000.0,"Cash Cash Equivalents And Short Term Investments":72806000.0,"Cash And Cash Equivalents":72806000.0},"2025-09-30":{"Ordinary Shares Number":87373000.0,"Share Issued":87373000.0,"Net Debt":11602000.0,"Total Debt":145162000.0,"Tangible Book Value":94073000.0,"Invested Capital":588188000.0,"Working Capital":100581000.0,"Net Tangible Assets":94073000.0,"Capital Lease Obligations":21701000.0,"Common Stock Equity":464727000.0,"Total Capitalization":588188000.0,"Total Equity Gross Minority Interest":464727000.0,"Stockholders Equity":464727000.0,"Gains Losses Not Affecting Retained Earnings":160000.0,"Other Equity Adjustments":160000.0,"Retained Earnings":-485509000.0,"Additional Paid In Capital":950067000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":343406000.0,"Total Non Current Liabilities Net Minority Interest":159855000.0,"Other Non Current Liabilities":24261000.0,"Long Term Debt And Capital Lease Obligation":135594000.0,"Long Term Capital Lease Obligation":12133000.0,"Long Term Debt":123461000.0,"Current Liabilities":183551000.0,"Other Current Liabilities":6866000.0,"Current Deferred Liabilities":3722000.0,"Current Deferred Revenue":3722000.0,"Current Debt And Capital Lease Obligation":9568000.0,"Current Capital Lease Obligation":9568000.0,"Pensionand Other Post Retirement Benefit Plans Current":41499000.0,"Payables And Accrued Expenses":121896000.0,"Current Accrued Expenses":89872000.0,"Payables":32024000.0,"Total Tax Payable":613000.0,"Income Tax Payable":613000.0,"Accounts Payable":31411000.0,"Total Assets":808133000.0,"Total Non Current Assets":524001000.0,"Other Non Current Assets":13094000.0,"Non Current Deferred Assets":74764000.0,"Non Current Deferred Taxes Assets":74764000.0,"Goodwill And Other Intangible Assets":370654000.0,"Other Intangible Assets":52066000.0,"Goodwill":318588000.0,"Net PPE":65489000.0,"Accumulated Depreciation":-154348000.0,"Gross PPE":219837000.0,"Leases":35298000.0,"Construction In Progress":3278000.0,"Other Properties":79155000.0,"Machinery Furniture Equipment":102106000.0,"Properties":0.0,"Current Assets":284132000.0,"Other Current Assets":31630000.0,"Restricted Cash":1380000.0,"Inventory":86329000.0,"Finished Goods":28727000.0,"Work In Process":57602000.0,"Receivables":52934000.0,"Accounts Receivable":52934000.0,"Cash Cash Equivalents And Short Term Investments":111859000.0,"Cash And Cash Equivalents":111859000.0},"2025-06-30":{"Ordinary Shares Number":86908000.0,"Share Issued":86908000.0,"Net Debt":14687000.0,"Total Debt":147668000.0,"Tangible Book Value":115384000.0,"Invested Capital":611636000.0,"Working Capital":116657000.0,"Net Tangible Assets":115384000.0,"Capital Lease Obligations":24363000.0,"Common Stock Equity":488331000.0,"Total Capitalization":611636000.0,"Total Equity Gross Minority Interest":488331000.0,"Stockholders Equity":488331000.0,"Gains Losses Not Affecting Retained Earnings":334000.0,"Other Equity Adjustments":334000.0,"Retained Earnings":-440024000.0,"Additional Paid In Capital":928012000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":375406000.0,"Total Non Current Liabilities Net Minority Interest":161914000.0,"Other Non Current Liabilities":24212000.0,"Long Term Debt And Capital Lease Obligation":137702000.0,"Long Term Capital Lease Obligation":14397000.0,"Long Term Debt":123305000.0,"Current Liabilities":213492000.0,"Other Current Liabilities":6761000.0,"Current Deferred Liabilities":1707000.0,"Current Deferred Revenue":1707000.0,"Current Debt And Capital Lease Obligation":9966000.0,"Current Capital Lease Obligation":9966000.0,"Pensionand Other Post Retirement Benefit Plans Current":27102000.0,"Payables And Accrued Expenses":167956000.0,"Current Accrued Expenses":140086000.0,"Payables":27870000.0,"Total Tax Payable":1010000.0,"Income Tax Payable":1010000.0,"Accounts Payable":26860000.0,"Total Assets":863737000.0,"Total Non Current Assets":533588000.0,"Other Non Current Assets":17951000.0,"Non Current Deferred Assets":75037000.0,"Non Current Deferred Taxes Assets":75037000.0,"Goodwill And Other Intangible Assets":372947000.0,"Other Intangible Assets":54359000.0,"Goodwill":318588000.0,"Net PPE":67653000.0,"Accumulated Depreciation":-150345000.0,"Gross PPE":217998000.0,"Leases":36786000.0,"Construction In Progress":842000.0,"Other Properties":78517000.0,"Machinery Furniture Equipment":101853000.0,"Properties":0.0,"Current Assets":330149000.0,"Other Current Assets":29682000.0,"Restricted Cash":0.0,"Inventory":86031000.0,"Finished Goods":31921000.0,"Work In Process":54110000.0,"Receivables":105818000.0,"Accounts Receivable":105818000.0,"Cash Cash Equivalents And Short Term Investments":108618000.0,"Cash And Cash Equivalents":108618000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-25600.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":2974000.0,"Total Unusual Items":-64000.0,"Total Unusual Items Excluding Goodwill":-64000.0,"Net Income From Continuing Operation Net Minority Interest":1760000.0,"Reconciled Depreciation":7191000.0,"Reconciled Cost Of Revenue":71184000.0,"EBITDA":2910000.0,"EBIT":-4281000.0,"Net Interest Income":-1795000.0,"Interest Expense":2269000.0,"Interest Income":474000.0,"Normalized Income":1798400.0,"Net Income From Continuing And Discontinued Operation":1760000.0,"Total Expenses":172968000.0,"Total Operating Income As Reported":-4185000.0,"Diluted Average Shares":97333000.0,"Basic Average Shares":90043000.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":1760000.0,"Net Income Common Stockholders":1760000.0,"Net Income":1760000.0,"Net Income Including Noncontrolling Interests":1760000.0,"Net Income Continuous Operations":1760000.0,"Tax Provision":-8310000.0,"Pretax Income":-6550000.0,"Other Income Expense":-634000.0,"Other Non Operating Income Expenses":-570000.0,"Special Income Charges":-64000.0,"Other Special Charges":-176000.0,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":240000.0,"Net Non Operating Interest Income Expense":-1795000.0,"Interest Expense Non Operating":2269000.0,"Interest Income Non Operating":474000.0,"Operating Income":-4121000.0,"Operating Expense":101784000.0,"Research And Development":56033000.0,"Selling General And Administration":45751000.0,"Gross Profit":97663000.0,"Cost Of Revenue":71184000.0,"Total Revenue":168847000.0,"Operating Revenue":168847000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-189600.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-5042000.0,"Total Unusual Items":-474000.0,"Total Unusual Items Excluding Goodwill":-474000.0,"Net Income From Continuing Operation Net Minority Interest":-45137000.0,"Reconciled Depreciation":10939000.0,"Reconciled Cost Of Revenue":58304000.0,"EBITDA":-5516000.0,"EBIT":-16455000.0,"Net Interest Income":-1564000.0,"Interest Expense":2197000.0,"Interest Income":633000.0,"Normalized Income":-44852600.0,"Net Income From Continuing And Discontinued Operation":-45137000.0,"Total Expenses":153923000.0,"Total Operating Income As Reported":-17209000.0,"Diluted Average Shares":87595000.0,"Basic Average Shares":87595000.0,"Diluted EPS":-0.52,"Basic EPS":-0.52,"Diluted NI Availto Com Stockholders":-45137000.0,"Net Income Common Stockholders":-45137000.0,"Net Income":-45137000.0,"Net Income Including Noncontrolling Interests":-45137000.0,"Net Income Continuous Operations":-45137000.0,"Tax Provision":26485000.0,"Pretax Income":-18652000.0,"Other Income Expense":-353000.0,"Other Non Operating Income Expenses":121000.0,"Special Income Charges":-474000.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":474000.0,"Net Non Operating Interest Income Expense":-1564000.0,"Interest Expense Non Operating":2197000.0,"Interest Income Non Operating":633000.0,"Operating Income":-16735000.0,"Operating Expense":95619000.0,"Research And Development":53162000.0,"Selling General And Administration":42457000.0,"Gross Profit":78884000.0,"Cost Of Revenue":58304000.0,"Total Revenue":137188000.0,"Operating Revenue":137188000.0},"2025-12-31":{"Tax Effect Of Unusual Items":32319.721395,"Tax Rate For Calcs":0.163231,"Normalized EBITDA":-4822000.0,"Total Unusual Items":198000.0,"Total Unusual Items Excluding Goodwill":198000.0,"Net Income From Continuing Operation Net Minority Interest":-14897000.0,"Reconciled Depreciation":10788000.0,"Reconciled Cost Of Revenue":57879000.0,"EBITDA":-4624000.0,"EBIT":-15412000.0,"Net Interest Income":-1556000.0,"Interest Expense":2391000.0,"Interest Income":835000.0,"Normalized Income":-15062680.278605,"Net Income From Continuing And Discontinued Operation":-14897000.0,"Total Expenses":151526000.0,"Total Operating Income As Reported":-14892000.0,"Diluted Average Shares":87243000.0,"Basic Average Shares":87243000.0,"Diluted EPS":-0.17,"Basic EPS":-0.17,"Diluted NI Availto Com Stockholders":-14897000.0,"Net Income Common Stockholders":-14897000.0,"Net Income":-14897000.0,"Net Income Including Noncontrolling Interests":-14897000.0,"Net Income Continuous Operations":-14897000.0,"Tax Provision":-2906000.0,"Pretax Income":-17803000.0,"Other Income Expense":-1157000.0,"Other Non Operating Income Expenses":-1355000.0,"Special Income Charges":198000.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":-647000.0,"Net Non Operating Interest Income Expense":-1556000.0,"Interest Expense Non Operating":2391000.0,"Interest Income Non Operating":835000.0,"Operating Income":-15090000.0,"Operating Expense":93647000.0,"Research And Development":51691000.0,"Selling General And Administration":41956000.0,"Gross Profit":78557000.0,"Cost Of Revenue":57879000.0,"Total Revenue":136436000.0,"Operating Revenue":136436000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-2365440.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-14853000.0,"Total Unusual Items":-11264000.0,"Total Unusual Items Excluding Goodwill":-11264000.0,"Net Income From Continuing Operation Net Minority Interest":-45485000.0,"Reconciled Depreciation":14622000.0,"Reconciled Cost Of Revenue":54558000.0,"EBITDA":-26117000.0,"EBIT":-40739000.0,"Net Interest Income":-1775000.0,"Interest Expense":2649000.0,"Interest Income":874000.0,"Normalized Income":-36586440.0,"Net Income From Continuing And Discontinued Operation":-45485000.0,"Total Expenses":156484000.0,"Total Operating Income As Reported":-41289000.0,"Diluted Average Shares":87186000.0,"Basic Average Shares":87186000.0,"Diluted EPS":-0.52,"Basic EPS":-0.52,"Diluted NI Availto Com Stockholders":-45485000.0,"Net Income Common Stockholders":-45485000.0,"Net Income":-45485000.0,"Net Income Including Noncontrolling Interests":-45485000.0,"Net Income Continuous Operations":-45485000.0,"Tax Provision":2097000.0,"Pretax Income":-43388000.0,"Other Income Expense":-11588000.0,"Other Non Operating Income Expenses":-324000.0,"Special Income Charges":-11264000.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":11264000.0,"Net Non Operating Interest Income Expense":-1775000.0,"Interest Expense Non Operating":2649000.0,"Interest Income Non Operating":874000.0,"Operating Income":-30025000.0,"Operating Expense":101926000.0,"Research And Development":54252000.0,"Selling General And Administration":47674000.0,"Gross Profit":71901000.0,"Cost Of Revenue":54558000.0,"Total Revenue":126459000.0,"Operating Revenue":126459000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-747913.748738,"Tax Rate For Calcs":0.134035,"Normalized EBITDA":-15176000.0,"Total Unusual Items":-5580000.0,"Total Unusual Items Excluding Goodwill":-5580000.0,"Net Income From Continuing Operation Net Minority Interest":-26586000.0,"Reconciled Depreciation":7433000.0,"Reconciled Cost Of Revenue":47288000.0,"EBITDA":-20756000.0,"EBIT":-28189000.0,"Net Interest Income":-1700000.0,"Interest Expense":2512000.0,"Interest Income":812000.0,"Normalized Income":-21753913.748738,"Net Income From Continuing And Discontinued Operation":-26586000.0,"Total Expenses":127848000.0,"Total Operating Income As Reported":-24615000.0,"Diluted Average Shares":86626000.0,"Basic Average Shares":86626000.0,"Diluted EPS":-0.31,"Basic EPS":-0.31,"Diluted NI Availto Com Stockholders":-26586000.0,"Net Income Common Stockholders":-26586000.0,"Net Income":-26586000.0,"Net Income Including Noncontrolling Interests":-26586000.0,"Net Income Continuous Operations":-26586000.0,"Tax Provision":-4115000.0,"Pretax Income":-30701000.0,"Other Income Expense":-9966000.0,"Other Non Operating Income Expenses":-4386000.0,"Special Income Charges":-5580000.0,"Other Special Charges":933000.0,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":4647000.0,"Net Non Operating Interest Income Expense":-1700000.0,"Interest Expense Non Operating":2512000.0,"Interest Income Non Operating":812000.0,"Operating Income":-19035000.0,"Operating Expense":80560000.0,"Research And Development":47199000.0,"Selling General And Administration":33361000.0,"Gross Profit":61525000.0,"Cost Of Revenue":47288000.0,"Total Revenue":108813000.0,"Operating Revenue":108813000.0},"2025-03-31":{"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,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":2000.0,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"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,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":1661000.0,"Repurchase Of Capital Stock":null,"Issuance Of Capital Stock":-2196000.0,"Capital Expenditure":-3148000.0,"Interest Paid Supplemental Data":2049000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":93732000.0,"Beginning Cash Position":89932000.0,"Effect Of Exchange Rate Changes":530000.0,"Changes In Cash":3270000.0,"Financing Cash Flow":1609000.0,"Cash Flow From Continuing Financing Activities":1609000.0,"Net Other Financing Charges":3805000.0,"Net Common Stock Issuance":-2196000.0,"Common Stock Payments":null,"Common Stock Issuance":-2196000.0,"Investing Cash Flow":-3148000.0,"Cash Flow From Continuing Investing Activities":-3148000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-810000.0,"Purchase Of Intangibles":-810000.0,"Net PPE Purchase And Sale":-2338000.0,"Purchase Of PPE":-2338000.0,"Operating Cash Flow":4809000.0,"Cash Flow From Continuing Operating Activities":4809000.0,"Change In Working Capital":-14183000.0,"Change In Other Current Liabilities":-3188000.0,"Change In Payables And Accrued Expense":33601000.0,"Change In Accrued Expense":15350000.0,"Change In Payable":18251000.0,"Change In Account Payable":18251000.0,"Change In Prepaid Assets":-14763000.0,"Change In Inventory":-19651000.0,"Change In Receivables":-10182000.0,"Changes In Account Receivables":-10182000.0,"Other Non Cash Items":97000.0,"Excess Tax Benefit From Stock Based Compensation":-11585000.0,"Stock Based Compensation":27479000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Deferred Tax":-10231000.0,"Deferred Income Tax":-10231000.0,"Depreciation Amortization Depletion":7191000.0,"Depreciation And Amortization":7191000.0,"Operating Gains Losses":4281000.0,"Net Foreign Currency Exchange Gain Loss":466000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":1760000.0},"2026-03-31":{"Free Cash Flow":-11111000.0,"Repurchase Of Capital Stock":0.0,"Issuance Of Capital Stock":6000000.0,"Capital Expenditure":-2239000.0,"Interest Paid Supplemental Data":1935000.0,"Income Tax Paid Supplemental Data":1992000.0,"End Cash Position":89932000.0,"Beginning Cash Position":101412000.0,"Effect Of Exchange Rate Changes":-647000.0,"Changes In Cash":-10833000.0,"Financing Cash Flow":2278000.0,"Cash Flow From Continuing Financing Activities":2278000.0,"Net Other Financing Charges":-3722000.0,"Net Common Stock Issuance":6000000.0,"Common Stock Payments":0.0,"Common Stock Issuance":6000000.0,"Investing Cash Flow":-4239000.0,"Cash Flow From Continuing Investing Activities":-4239000.0,"Net Investment Purchase And Sale":-2000000.0,"Purchase Of Investment":-2000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-855000.0,"Purchase Of Intangibles":-855000.0,"Net PPE Purchase And Sale":-1384000.0,"Purchase Of PPE":-1384000.0,"Operating Cash Flow":-8872000.0,"Cash Flow From Continuing Operating Activities":-8872000.0,"Change In Working Capital":-21232000.0,"Change In Other Current Liabilities":-2626000.0,"Change In Payables And Accrued Expense":-8400000.0,"Change In Accrued Expense":10560000.0,"Change In Payable":-18960000.0,"Change In Account Payable":-18960000.0,"Change In Prepaid Assets":-7738000.0,"Change In Inventory":-7735000.0,"Change In Receivables":5267000.0,"Changes In Account Receivables":5267000.0,"Other Non Cash Items":414000.0,"Excess Tax Benefit From Stock Based Compensation":970000.0,"Stock Based Compensation":20027000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":233000.0,"Deferred Tax":25133000.0,"Deferred Income Tax":25133000.0,"Depreciation Amortization Depletion":10939000.0,"Depreciation And Amortization":10939000.0,"Operating Gains Losses":-219000.0,"Net Foreign Currency Exchange Gain Loss":-219000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-45137000.0},"2025-12-31":{"Free Cash Flow":6720000.0,"Repurchase Of Capital Stock":null,"Issuance Of Capital Stock":1391000.0,"Capital Expenditure":-3686000.0,"Interest Paid Supplemental Data":2083000.0,"Income Tax Paid Supplemental Data":1428000.0,"End Cash Position":101412000.0,"Beginning Cash Position":113263000.0,"Effect Of Exchange Rate Changes":42000.0,"Changes In Cash":-11893000.0,"Financing Cash Flow":-18613000.0,"Cash Flow From Continuing Financing Activities":-18613000.0,"Net Other Financing Charges":-4000.0,"Net Common Stock Issuance":-18609000.0,"Common Stock Payments":null,"Common Stock Issuance":1391000.0,"Investing Cash Flow":-3686000.0,"Cash Flow From Continuing Investing Activities":-3686000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":22000.0,"Purchase Of Intangibles":22000.0,"Net PPE Purchase And Sale":-3708000.0,"Purchase Of PPE":-3708000.0,"Operating Cash Flow":10406000.0,"Cash Flow From Continuing Operating Activities":10406000.0,"Change In Working Capital":-3274000.0,"Change In Other Current Liabilities":-4366000.0,"Change In Payables And Accrued Expense":3582000.0,"Change In Accrued Expense":520000.0,"Change In Payable":3062000.0,"Change In Account Payable":3062000.0,"Change In Prepaid Assets":-17527000.0,"Change In Inventory":8225000.0,"Change In Receivables":6812000.0,"Changes In Account Receivables":6812000.0,"Other Non Cash Items":-70000.0,"Excess Tax Benefit From Stock Based Compensation":-492000.0,"Stock Based Compensation":19593000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":700000.0,"Deferred Tax":-2515000.0,"Deferred Income Tax":-2515000.0,"Depreciation Amortization Depletion":10788000.0,"Depreciation And Amortization":10788000.0,"Operating Gains Losses":573000.0,"Net Foreign Currency Exchange Gain Loss":487000.0,"Gain Loss On Sale Of PPE":86000.0,"Net Income From Continuing Operations":-14897000.0},"2025-09-30":{"Free Cash Flow":3383000.0,"Repurchase Of Capital Stock":null,"Issuance Of Capital Stock":27000.0,"Capital Expenditure":-6741000.0,"Interest Paid Supplemental Data":2193000.0,"Income Tax Paid Supplemental Data":1370000.0,"End Cash Position":113263000.0,"Beginning Cash Position":110253000.0,"Effect Of Exchange Rate Changes":-388000.0,"Changes In Cash":3398000.0,"Financing Cash Flow":15000.0,"Cash Flow From Continuing Financing Activities":15000.0,"Net Other Financing Charges":-12000.0,"Net Common Stock Issuance":27000.0,"Common Stock Payments":null,"Common Stock Issuance":27000.0,"Investing Cash Flow":-6741000.0,"Cash Flow From Continuing Investing Activities":-6741000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-1012000.0,"Purchase Of Intangibles":-1012000.0,"Net PPE Purchase And Sale":-5729000.0,"Purchase Of PPE":-5729000.0,"Operating Cash Flow":10124000.0,"Cash Flow From Continuing Operating Activities":10124000.0,"Change In Working Capital":15557000.0,"Change In Other Current Liabilities":-2881000.0,"Change In Payables And Accrued Expense":-35321000.0,"Change In Accrued Expense":9366000.0,"Change In Payable":-44687000.0,"Change In Account Payable":-44687000.0,"Change In Prepaid Assets":1173000.0,"Change In Inventory":-298000.0,"Change In Receivables":52884000.0,"Changes In Account Receivables":52884000.0,"Other Non Cash Items":477000.0,"Excess Tax Benefit From Stock Based Compensation":6479000.0,"Stock Based Compensation":21511000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Deferred Tax":275000.0,"Deferred Income Tax":275000.0,"Depreciation Amortization Depletion":14622000.0,"Depreciation And Amortization":14622000.0,"Operating Gains Losses":-3312000.0,"Net Foreign Currency Exchange Gain Loss":211000.0,"Gain Loss On Sale Of PPE":-3523000.0,"Net Income From Continuing Operations":-45485000.0},"2025-06-30":{"Free Cash Flow":3110000.0,"Repurchase Of Capital Stock":null,"Issuance Of Capital Stock":2140000.0,"Capital Expenditure":-7379000.0,"Interest Paid Supplemental Data":2177000.0,"Income Tax Paid Supplemental Data":1766000.0,"End Cash Position":110253000.0,"Beginning Cash Position":104065000.0,"Effect Of Exchange Rate Changes":999000.0,"Changes In Cash":5189000.0,"Financing Cash Flow":2079000.0,"Cash Flow From Continuing Financing Activities":2079000.0,"Net Other Financing Charges":-71000.0,"Net Common Stock Issuance":2150000.0,"Common Stock Payments":null,"Common Stock Issuance":2140000.0,"Investing Cash Flow":-7379000.0,"Cash Flow From Continuing Investing Activities":-7379000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-6207000.0,"Purchase Of Intangibles":-6207000.0,"Net PPE Purchase And Sale":-1172000.0,"Purchase Of PPE":-1172000.0,"Operating Cash Flow":10489000.0,"Cash Flow From Continuing Operating Activities":10489000.0,"Change In Working Capital":16154000.0,"Change In Other Current Liabilities":-5052000.0,"Change In Payables And Accrued Expense":19921000.0,"Change In Accrued Expense":-5031000.0,"Change In Payable":24952000.0,"Change In Account Payable":24952000.0,"Change In Prepaid Assets":8204000.0,"Change In Inventory":-26000.0,"Change In Receivables":-6893000.0,"Changes In Account Receivables":-6893000.0,"Other Non Cash Items":491000.0,"Excess Tax Benefit From Stock Based Compensation":-3849000.0,"Stock Based Compensation":13113000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":449000.0,"Deferred Tax":-5677000.0,"Deferred Income Tax":-5677000.0,"Depreciation Amortization Depletion":7433000.0,"Depreciation And Amortization":7433000.0,"Operating Gains Losses":8961000.0,"Net Foreign Currency Exchange Gain Loss":4277000.0,"Gain Loss On Sale Of PPE":900000.0,"Net Income From Continuing Operations":-26586000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":-10000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":1228000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Payments":-10000.0,"Common Stock Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Excess Tax Benefit From Stock Based Compensation":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Excess Tax Benefit From Stock Based Compensation":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null}}}