{"ticker":"NUS","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":42000000.0,"Ordinary Shares Number":48526825.0,"Share Issued":90526825.0,"Net Debt":24939000.0,"Total Debt":277610000.0,"Tangible Book Value":671172000.0,"Invested Capital":1017680000.0,"Working Capital":265891000.0,"Net Tangible Assets":671172000.0,"Capital Lease Obligations":54017000.0,"Common Stock Equity":794087000.0,"Total Capitalization":997680000.0,"Total Equity Gross Minority Interest":794087000.0,"Stockholders Equity":794087000.0,"Gains Losses Not Affecting Retained Earnings":-118377000.0,"Other Equity Adjustments":-118377000.0,"Treasury Stock":1560799000.0,"Retained Earnings":1859282000.0,"Additional Paid In Capital":613890000.0,"Capital Stock":91000.0,"Common Stock":91000.0,"Total Liabilities Net Minority Interest":582711000.0,"Other Non Current Liabilities":68104000.0,"Liabilities Heldfor Sale Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":257610000.0,"Long Term Capital Lease Obligation":54017000.0,"Long Term Debt":203593000.0,"Long Term Provisions":null,"Current Liabilities":256997000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":20000000.0,"Current Capital Lease Obligation":null,"Current Debt":20000000.0,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":236997000.0,"Current Accrued Expenses":208182000.0,"Payables":28815000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":28815000.0,"Total Assets":1376798000.0,"Total Non Current Assets":853910000.0,"Other Non Current Assets":279035000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Investments And Advances":null,"Goodwill And Other Intangible Assets":122915000.0,"Other Intangible Assets":39290000.0,"Goodwill":83625000.0,"Net PPE":451960000.0,"Accumulated Depreciation":null,"Gross PPE":451960000.0,"Leases":null,"Construction In Progress":null,"Other Properties":451960000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":522888000.0,"Other Current Assets":98870000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":178600000.0,"Finished Goods":85089000.0,"Raw Materials":93511000.0,"Receivables":45013000.0,"Accounts Receivable":45013000.0,"Cash Cash Equivalents And Short Term Investments":200405000.0,"Other Short Term Investments":1751000.0,"Cash And Cash Equivalents":198654000.0},"2025-12-31":{"Treasury Shares Number":42400000.0,"Ordinary Shares Number":48200000.0,"Share Issued":90600000.0,"Net Debt":null,"Total Debt":306613000.0,"Tangible Book Value":679001000.0,"Invested Capital":1029427000.0,"Working Capital":283964000.0,"Net Tangible Assets":679001000.0,"Capital Lease Obligations":82426000.0,"Common Stock Equity":805240000.0,"Total Capitalization":1009427000.0,"Total Equity Gross Minority Interest":805240000.0,"Stockholders Equity":805240000.0,"Gains Losses Not Affecting Retained Earnings":-116105000.0,"Other Equity Adjustments":-116105000.0,"Treasury Stock":1575059000.0,"Retained Earnings":1860319000.0,"Additional Paid In Capital":635994000.0,"Capital Stock":91000.0,"Common Stock":91000.0,"Total Liabilities Net Minority Interest":600073000.0,"Other Non Current Liabilities":7132000.0,"Liabilities Heldfor Sale Non Current":0.0,"Non Current Deferred Liabilities":57161000.0,"Non Current Deferred Taxes Liabilities":15738000.0,"Long Term Debt And Capital Lease Obligation":268173000.0,"Long Term Capital Lease Obligation":63986000.0,"Long Term Debt":204187000.0,"Long Term Provisions":3873000.0,"Current Liabilities":263734000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":16173000.0,"Current Deferred Revenue":12737000.0,"Current Debt And Capital Lease Obligation":38440000.0,"Current Capital Lease Obligation":18440000.0,"Current Debt":20000000.0,"Other Current Borrowings":20000000.0,"Current Provisions":2295000.0,"Payables And Accrued Expenses":206826000.0,"Current Accrued Expenses":134439000.0,"Payables":72387000.0,"Total Tax Payable":46204000.0,"Income Tax Payable":7349000.0,"Accounts Payable":26183000.0,"Total Assets":1405313000.0,"Total Non Current Assets":857615000.0,"Other Non Current Assets":70049000.0,"Non Current Deferred Assets":171717000.0,"Non Current Deferred Taxes Assets":171717000.0,"Financial Assets":null,"Investments And Advances":18745000.0,"Goodwill And Other Intangible Assets":126239000.0,"Other Intangible Assets":42614000.0,"Goodwill":83625000.0,"Net PPE":470865000.0,"Accumulated Depreciation":-391221000.0,"Gross PPE":862086000.0,"Leases":98039000.0,"Construction In Progress":26791000.0,"Other Properties":81707000.0,"Machinery Furniture Equipment":306720000.0,"Buildings And Improvements":307229000.0,"Land And Improvements":41600000.0,"Properties":0.0,"Current Assets":547698000.0,"Other Current Assets":13114000.0,"Hedging Assets Current":0.0,"Assets Held For Sale Current":0.0,"Current Deferred Assets":5611000.0,"Prepaid Assets":70945000.0,"Inventory":178643000.0,"Finished Goods":83699000.0,"Raw Materials":94944000.0,"Receivables":39544000.0,"Accounts Receivable":39544000.0,"Cash Cash Equivalents And Short Term Investments":239841000.0,"Other Short Term Investments":1211000.0,"Cash And Cash Equivalents":238630000.0},"2025-09-30":{"Treasury Shares Number":41500000.0,"Ordinary Shares Number":49097715.0,"Share Issued":90597715.0,"Net Debt":null,"Total Debt":291426000.0,"Tangible Book Value":671972000.0,"Invested Capital":1028839000.0,"Working Capital":293706000.0,"Net Tangible Assets":671972000.0,"Capital Lease Obligations":62382000.0,"Common Stock Equity":799795000.0,"Total Capitalization":1008839000.0,"Total Equity Gross Minority Interest":799795000.0,"Stockholders Equity":799795000.0,"Gains Losses Not Affecting Retained Earnings":-116916000.0,"Other Equity Adjustments":-116916000.0,"Treasury Stock":1565275000.0,"Retained Earnings":1848734000.0,"Additional Paid In Capital":633161000.0,"Capital Stock":91000.0,"Common Stock":91000.0,"Total Liabilities Net Minority Interest":624611000.0,"Other Non Current Liabilities":98748000.0,"Liabilities Heldfor Sale Non Current":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":271426000.0,"Long Term Capital Lease Obligation":62382000.0,"Long Term Debt":209044000.0,"Long Term Provisions":null,"Current Liabilities":254437000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":20000000.0,"Current Capital Lease Obligation":null,"Current Debt":20000000.0,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":234437000.0,"Current Accrued Expenses":205914000.0,"Payables":28523000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":28523000.0,"Total Assets":1424406000.0,"Total Non Current Assets":876263000.0,"Other Non Current Assets":293227000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Investments And Advances":null,"Goodwill And Other Intangible Assets":127823000.0,"Other Intangible Assets":44198000.0,"Goodwill":83625000.0,"Net PPE":455213000.0,"Accumulated Depreciation":null,"Gross PPE":455213000.0,"Leases":null,"Construction In Progress":null,"Other Properties":455213000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":548143000.0,"Other Current Assets":67721000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":0.0,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":178533000.0,"Finished Goods":77875000.0,"Raw Materials":100658000.0,"Receivables":48892000.0,"Accounts Receivable":48892000.0,"Cash Cash Equivalents And Short Term Investments":252997000.0,"Other Short Term Investments":1210000.0,"Cash And Cash Equivalents":251787000.0},"2025-06-30":{"Treasury Shares Number":41100000.0,"Ordinary Shares Number":49512994.0,"Share Issued":90612994.0,"Net Debt":null,"Total Debt":310737000.0,"Tangible Book Value":658192000.0,"Invested Capital":1036654000.0,"Working Capital":287647000.0,"Net Tangible Assets":658192000.0,"Capital Lease Obligations":61837000.0,"Common Stock Equity":787754000.0,"Total Capitalization":1001654000.0,"Total Equity Gross Minority Interest":787754000.0,"Stockholders Equity":787754000.0,"Gains Losses Not Affecting Retained Earnings":-114058000.0,"Other Equity Adjustments":-114058000.0,"Treasury Stock":1560411000.0,"Retained Earnings":1834617000.0,"Additional Paid In Capital":627515000.0,"Capital Stock":91000.0,"Common Stock":91000.0,"Total Liabilities Net Minority Interest":655939000.0,"Other Non Current Liabilities":96296000.0,"Liabilities Heldfor Sale Non Current":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":275737000.0,"Long Term Capital Lease Obligation":61837000.0,"Long Term Debt":213900000.0,"Long Term Provisions":null,"Current Liabilities":283906000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":35000000.0,"Current Capital Lease Obligation":null,"Current Debt":35000000.0,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":248906000.0,"Current Accrued Expenses":220172000.0,"Payables":28734000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":28734000.0,"Total Assets":1443693000.0,"Total Non Current Assets":872140000.0,"Other Non Current Assets":290635000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Investments And Advances":null,"Goodwill And Other Intangible Assets":129562000.0,"Other Intangible Assets":45937000.0,"Goodwill":83625000.0,"Net PPE":451943000.0,"Accumulated Depreciation":null,"Gross PPE":451943000.0,"Leases":null,"Construction In Progress":null,"Other Properties":451943000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":571553000.0,"Other Current Assets":66103000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":0.0,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":180377000.0,"Finished Goods":78908000.0,"Raw Materials":101469000.0,"Receivables":59703000.0,"Accounts Receivable":59703000.0,"Cash Cash Equivalents And Short Term Investments":265370000.0,"Other Short Term Investments":1211000.0,"Cash And Cash Equivalents":264159000.0},"2025-03-31":{"Treasury Shares Number":41200000.0,"Ordinary Shares Number":49400000.0,"Share Issued":90600000.0,"Net Debt":34987000.0,"Total Debt":300706000.0,"Tangible Book Value":622790000.0,"Invested Capital":992726000.0,"Working Capital":264557000.0,"Net Tangible Assets":622790000.0,"Capital Lease Obligations":61949000.0,"Common Stock Equity":753969000.0,"Total Capitalization":972726000.0,"Total Equity Gross Minority Interest":753969000.0,"Stockholders Equity":753969000.0,"Gains Losses Not Affecting Retained Earnings":-123850000.0,"Other Equity Adjustments":-123850000.0,"Treasury Stock":1562211000.0,"Retained Earnings":1816462000.0,"Additional Paid In Capital":623477000.0,"Capital Stock":91000.0,"Common Stock":91000.0,"Total Liabilities Net Minority Interest":637442000.0,"Other Non Current Liabilities":96436000.0,"Liabilities Heldfor Sale Non Current":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":280706000.0,"Long Term Capital Lease Obligation":61949000.0,"Long Term Debt":218757000.0,"Long Term Provisions":null,"Current Liabilities":260300000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":20000000.0,"Current Capital Lease Obligation":null,"Current Debt":20000000.0,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":240300000.0,"Current Accrued Expenses":206710000.0,"Payables":33590000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":33590000.0,"Total Assets":1391411000.0,"Total Non Current Assets":866554000.0,"Other Non Current Assets":275919000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Investments And Advances":null,"Goodwill And Other Intangible Assets":131179000.0,"Other Intangible Assets":47554000.0,"Goodwill":83625000.0,"Net PPE":459456000.0,"Accumulated Depreciation":null,"Gross PPE":459456000.0,"Leases":null,"Construction In Progress":null,"Other Properties":459456000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":524857000.0,"Other Current Assets":65954000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":0.0,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":188776000.0,"Finished Goods":76957000.0,"Raw Materials":111819000.0,"Receivables":56576000.0,"Accounts Receivable":56576000.0,"Cash Cash Equivalents And Short Term Investments":213551000.0,"Other Short Term Investments":9781000.0,"Cash And Cash Equivalents":203770000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":206730000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"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,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":1325000.0,"Non Current Deferred Liabilities":78434000.0,"Non Current Deferred Taxes Liabilities":39866000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":3312000.0,"Current Liabilities":null,"Other Current Liabilities":13919000.0,"Current Deferred Liabilities":20107000.0,"Current Deferred Revenue":15688000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":17922000.0,"Current Debt":null,"Other Current Borrowings":30000000.0,"Current Provisions":5548000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":22140000.0,"Income Tax Payable":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":174249000.0,"Non Current Deferred Taxes Assets":174249000.0,"Financial Assets":0.0,"Investments And Advances":39590000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-352955000.0,"Gross PPE":null,"Leases":98516000.0,"Construction In Progress":18708000.0,"Other Properties":null,"Machinery Furniture Equipment":276486000.0,"Buildings And Improvements":302645000.0,"Land And Improvements":41362000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":4708000.0,"Assets Held For Sale Current":26936000.0,"Current Deferred Assets":6023000.0,"Prepaid Assets":48193000.0,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-539883.416699,"Tax Rate For Calcs":0.293574,"Normalized EBITDA":21030000.0,"Total Unusual Items":-1839000.0,"Total Unusual Items Excluding Goodwill":-1839000.0,"Net Income From Continuing Operation Net Minority Interest":1836000.0,"Reconciled Depreciation":12342000.0,"Reconciled Cost Of Revenue":106145000.0,"EBITDA":19191000.0,"EBIT":6849000.0,"Net Interest Income":-4250000.0,"Interest Expense":4250000.0,"Normalized Income":3135116.583301,"Net Income From Continuing And Discontinued Operation":1836000.0,"Total Expenses":314743000.0,"Total Operating Income As Reported":4026000.0,"Diluted Average Shares":49422000.0,"Basic Average Shares":48202000.0,"Diluted EPS":0.04,"Basic EPS":0.04,"Diluted NI Availto Com Stockholders":1836000.0,"Net Income Common Stockholders":1836000.0,"Net Income":1836000.0,"Net Income Including Noncontrolling Interests":1836000.0,"Net Income Continuous Operations":1836000.0,"Tax Provision":763000.0,"Pretax Income":2599000.0,"Other Income Expense":984000.0,"Other Non Operating Income Expenses":2823000.0,"Special Income Charges":-1839000.0,"Gain On Sale Of Business":0.0,"Restructuring And Mergern Acquisition":1839000.0,"Net Non Operating Interest Income Expense":-4250000.0,"Interest Expense Non Operating":4250000.0,"Operating Income":5865000.0,"Operating Expense":208598000.0,"Selling General And Administration":208598000.0,"Selling And Marketing Expense":110054000.0,"General And Administrative Expense":98544000.0,"Other Gand A":98544000.0,"Gross Profit":214463000.0,"Cost Of Revenue":106145000.0,"Total Revenue":320608000.0,"Operating Revenue":320608000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.203397,"Normalized EBITDA":35097000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":14491000.0,"Reconciled Depreciation":12912000.0,"Reconciled Cost Of Revenue":108339000.0,"EBITDA":35097000.0,"EBIT":22185000.0,"Net Interest Income":-3994000.0,"Interest Expense":3994000.0,"Normalized Income":14491000.0,"Net Income From Continuing And Discontinued Operation":14491000.0,"Total Expenses":347076000.0,"Total Operating Income As Reported":23244000.0,"Diluted Average Shares":49912000.0,"Basic Average Shares":48581000.0,"Diluted EPS":0.29,"Basic EPS":0.3,"Diluted NI Availto Com Stockholders":14491000.0,"Net Income Common Stockholders":14491000.0,"Net Income":14491000.0,"Net Income Including Noncontrolling Interests":14491000.0,"Net Income Continuous Operations":14491000.0,"Tax Provision":3700000.0,"Pretax Income":18191000.0,"Other Income Expense":-1059000.0,"Other Non Operating Income Expenses":-1059000.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-3994000.0,"Interest Expense Non Operating":3994000.0,"Operating Income":23244000.0,"Operating Expense":238737000.0,"Selling General And Administration":238737000.0,"Selling And Marketing Expense":131342000.0,"General And Administrative Expense":107395000.0,"Other Gand A":107395000.0,"Gross Profit":261981000.0,"Cost Of Revenue":108339000.0,"Total Revenue":370320000.0,"Operating Revenue":370320000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":32230000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":17079000.0,"Reconciled Depreciation":12091000.0,"Reconciled Cost Of Revenue":107488000.0,"EBITDA":32230000.0,"EBIT":20139000.0,"Net Interest Income":-4145000.0,"Interest Expense":4145000.0,"Normalized Income":17079000.0,"Net Income From Continuing And Discontinued Operation":17079000.0,"Total Expenses":342569000.0,"Total Operating Income As Reported":21642000.0,"Diluted Average Shares":50310000.0,"Basic Average Shares":49398000.0,"Diluted EPS":0.34,"Basic EPS":0.35,"Diluted NI Availto Com Stockholders":17079000.0,"Net Income Common Stockholders":17079000.0,"Net Income":17079000.0,"Net Income Including Noncontrolling Interests":17079000.0,"Net Income Continuous Operations":17079000.0,"Tax Provision":-1085000.0,"Pretax Income":15994000.0,"Other Income Expense":-1503000.0,"Other Non Operating Income Expenses":-1503000.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-4145000.0,"Interest Expense Non Operating":4145000.0,"Operating Income":21642000.0,"Operating Expense":235081000.0,"Selling General And Administration":235081000.0,"Selling And Marketing Expense":130264000.0,"General And Administrative Expense":104817000.0,"Other Gand A":104817000.0,"Gross Profit":256723000.0,"Cost Of Revenue":107488000.0,"Total Revenue":364211000.0,"Operating Revenue":364211000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.229543,"Normalized EBITDA":42989000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":21119000.0,"Reconciled Depreciation":13052000.0,"Reconciled Cost Of Revenue":120405000.0,"EBITDA":42989000.0,"EBIT":29937000.0,"Net Interest Income":-2526000.0,"Interest Expense":2526000.0,"Normalized Income":21119000.0,"Net Income From Continuing And Discontinued Operation":21119000.0,"Total Expenses":355358000.0,"Total Operating Income As Reported":30780000.0,"Diluted Average Shares":49499000.0,"Basic Average Shares":49441000.0,"Diluted EPS":0.43,"Basic EPS":0.43,"Diluted NI Availto Com Stockholders":21119000.0,"Net Income Common Stockholders":21119000.0,"Net Income":21119000.0,"Net Income Including Noncontrolling Interests":21119000.0,"Net Income Continuous Operations":21119000.0,"Tax Provision":6292000.0,"Pretax Income":27411000.0,"Other Income Expense":-843000.0,"Other Non Operating Income Expenses":-843000.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-2526000.0,"Interest Expense Non Operating":2526000.0,"Operating Income":30780000.0,"Operating Expense":234953000.0,"Selling General And Administration":234953000.0,"Selling And Marketing Expense":128228000.0,"General And Administrative Expense":106725000.0,"Other Gand A":106725000.0,"Gross Profit":265733000.0,"Cost Of Revenue":120405000.0,"Total Revenue":386138000.0,"Operating Revenue":386138000.0},"2025-03-31":{"Tax Effect Of Unusual Items":30395659.229872,"Tax Rate For Calcs":0.201232,"Normalized EBITDA":1042000.0,"Total Unusual Items":151048000.0,"Total Unusual Items Excluding Goodwill":151048000.0,"Net Income From Continuing Operation Net Minority Interest":107515000.0,"Reconciled Depreciation":14206000.0,"Reconciled Cost Of Revenue":117529000.0,"EBITDA":152090000.0,"EBIT":137884000.0,"Net Interest Income":-3283000.0,"Interest Expense":3283000.0,"Normalized Income":-13137340.770128,"Net Income From Continuing And Discontinued Operation":107515000.0,"Total Expenses":349279000.0,"Total Operating Income As Reported":-9903000.0,"Diluted Average Shares":50328000.0,"Basic Average Shares":49764000.0,"Diluted EPS":2.14,"Basic EPS":2.16,"Diluted NI Availto Com Stockholders":107515000.0,"Net Income Common Stockholders":107515000.0,"Net Income":107515000.0,"Net Income Including Noncontrolling Interests":107515000.0,"Net Income Continuous Operations":107515000.0,"Tax Provision":27086000.0,"Pretax Income":134601000.0,"Other Income Expense":122673000.0,"Other Non Operating Income Expenses":-28375000.0,"Special Income Charges":151048000.0,"Gain On Sale Of Business":176162000.0,"Restructuring And Mergern Acquisition":25114000.0,"Net Non Operating Interest Income Expense":-3283000.0,"Interest Expense Non Operating":3283000.0,"Operating Income":15211000.0,"Operating Expense":231750000.0,"Selling General And Administration":231750000.0,"Selling And Marketing Expense":118546000.0,"General And Administrative Expense":113204000.0,"Other Gand A":113204000.0,"Gross Profit":246961000.0,"Cost Of Revenue":117529000.0,"Total Revenue":364490000.0,"Operating Revenue":364490000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-17633000.0,"Repurchase Of Capital Stock":-5011000.0,"Repayment Of Debt":-225489000.0,"Issuance Of Debt":225000000.0,"Capital Expenditure":-13714000.0,"End Cash Position":198654000.0,"Beginning Cash Position":238630000.0,"Effect Of Exchange Rate Changes":-1371000.0,"Changes In Cash":-38605000.0,"Financing Cash Flow":-20399000.0,"Cash Flow From Continuing Financing Activities":-20399000.0,"Net Other Financing Charges":-7869000.0,"Proceeds From Stock Option Exercised":-4157000.0,"Cash Dividends Paid":-2873000.0,"Common Stock Dividend Paid":-2873000.0,"Net Common Stock Issuance":-5011000.0,"Common Stock Payments":-5011000.0,"Net Issuance Payments Of Debt":-489000.0,"Net Long Term Debt Issuance":-489000.0,"Long Term Debt Payments":-225489000.0,"Long Term Debt Issuance":225000000.0,"Investing Cash Flow":-14287000.0,"Cash Flow From Continuing Investing Activities":-14287000.0,"Net Investment Purchase And Sale":-573000.0,"Sale Of Investment":0.0,"Purchase Of Investment":-573000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-13714000.0,"Purchase Of PPE":-13714000.0,"Operating Cash Flow":-3919000.0,"Cash Flow From Continuing Operating Activities":-3919000.0,"Change In Working Capital":-35471000.0,"Change In Other Current Liabilities":-2967000.0,"Change In Other Current Assets":199000.0,"Change In Payables And Accrued Expense":-11946000.0,"Change In Accrued Expense":-14696000.0,"Change In Payable":2750000.0,"Change In Account Payable":2750000.0,"Change In Prepaid Assets":-9138000.0,"Change In Inventory":-5882000.0,"Change In Receivables":-5737000.0,"Changes In Account Receivables":-5737000.0,"Other Non Cash Items":6451000.0,"Stock Based Compensation":3695000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":6589000.0,"Deferred Tax":1723000.0,"Deferred Income Tax":1723000.0,"Depreciation Amortization Depletion":12342000.0,"Depreciation And Amortization":12342000.0,"Operating Gains Losses":-1084000.0,"Earnings Losses From Equity Investments":null,"Net Foreign Currency Exchange Gain Loss":-1387000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":1836000.0},"2025-12-31":{"Free Cash Flow":5861000.0,"Repurchase Of Capital Stock":-10020000.0,"Repayment Of Debt":-5483000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-10760000.0,"End Cash Position":238630000.0,"Beginning Cash Position":251787000.0,"Effect Of Exchange Rate Changes":-1517000.0,"Changes In Cash":-11640000.0,"Financing Cash Flow":-18501000.0,"Cash Flow From Continuing Financing Activities":-18501000.0,"Net Other Financing Charges":649000.0,"Proceeds From Stock Option Exercised":-741000.0,"Cash Dividends Paid":-2906000.0,"Common Stock Dividend Paid":-2906000.0,"Net Common Stock Issuance":-10020000.0,"Common Stock Payments":-10020000.0,"Net Issuance Payments Of Debt":-5483000.0,"Net Long Term Debt Issuance":-5483000.0,"Long Term Debt Payments":-5483000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-9760000.0,"Cash Flow From Continuing Investing Activities":-9760000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-10760000.0,"Purchase Of PPE":-10760000.0,"Operating Cash Flow":16621000.0,"Cash Flow From Continuing Operating Activities":16621000.0,"Change In Working Capital":-28436000.0,"Change In Other Current Liabilities":-1573000.0,"Change In Other Current Assets":931000.0,"Change In Payables And Accrued Expense":-15438000.0,"Change In Accrued Expense":-13191000.0,"Change In Payable":-2247000.0,"Change In Account Payable":-2247000.0,"Change In Prepaid Assets":-21977000.0,"Change In Inventory":884000.0,"Change In Receivables":8737000.0,"Changes In Account Receivables":8737000.0,"Other Non Cash Items":6743000.0,"Stock Based Compensation":3160000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":-2036000.0,"Deferred Tax":8174000.0,"Deferred Income Tax":8174000.0,"Depreciation Amortization Depletion":12912000.0,"Depreciation And Amortization":12912000.0,"Operating Gains Losses":1613000.0,"Earnings Losses From Equity Investments":null,"Net Foreign Currency Exchange Gain Loss":1624000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":14491000.0},"2025-09-30":{"Free Cash Flow":17566000.0,"Repurchase Of Capital Stock":-5008000.0,"Repayment Of Debt":-60635000.0,"Issuance Of Debt":40000000.0,"Capital Expenditure":-9915000.0,"End Cash Position":251787000.0,"Beginning Cash Position":264159000.0,"Effect Of Exchange Rate Changes":-3062000.0,"Changes In Cash":-9310000.0,"Financing Cash Flow":-26876000.0,"Cash Flow From Continuing Financing Activities":-26876000.0,"Net Other Financing Charges":1758000.0,"Proceeds From Stock Option Exercised":-29000.0,"Cash Dividends Paid":-2962000.0,"Common Stock Dividend Paid":-2962000.0,"Net Common Stock Issuance":-5008000.0,"Common Stock Payments":-5008000.0,"Net Issuance Payments Of Debt":-20635000.0,"Net Long Term Debt Issuance":-20635000.0,"Long Term Debt Payments":-60635000.0,"Long Term Debt Issuance":40000000.0,"Investing Cash Flow":-9915000.0,"Cash Flow From Continuing Investing Activities":-9915000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-9915000.0,"Purchase Of PPE":-9915000.0,"Operating Cash Flow":27481000.0,"Cash Flow From Continuing Operating Activities":27481000.0,"Change In Working Capital":-14889000.0,"Change In Other Current Liabilities":2711000.0,"Change In Other Current Assets":-2152000.0,"Change In Payables And Accrued Expense":-20831000.0,"Change In Accrued Expense":-20790000.0,"Change In Payable":-41000.0,"Change In Account Payable":-41000.0,"Change In Prepaid Assets":-4689000.0,"Change In Inventory":94000.0,"Change In Receivables":9978000.0,"Changes In Account Receivables":9978000.0,"Other Non Cash Items":6429000.0,"Stock Based Compensation":5819000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":43000.0,"Deferred Tax":-1361000.0,"Deferred Income Tax":-1361000.0,"Depreciation Amortization Depletion":12091000.0,"Depreciation And Amortization":12091000.0,"Operating Gains Losses":-25807000.0,"Earnings Losses From Equity Investments":null,"Net Foreign Currency Exchange Gain Loss":2027000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":17079000.0},"2025-06-30":{"Free Cash Flow":35777000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-5499000.0,"Issuance Of Debt":15000000.0,"Capital Expenditure":-18000.0,"End Cash Position":264159000.0,"Beginning Cash Position":203770000.0,"Effect Of Exchange Rate Changes":6533000.0,"Changes In Cash":53856000.0,"Financing Cash Flow":9268000.0,"Cash Flow From Continuing Financing Activities":9268000.0,"Net Other Financing Charges":2711000.0,"Proceeds From Stock Option Exercised":20000.0,"Cash Dividends Paid":-2964000.0,"Common Stock Dividend Paid":-2964000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":9501000.0,"Net Long Term Debt Issuance":9501000.0,"Long Term Debt Payments":-5499000.0,"Long Term Debt Issuance":15000000.0,"Investing Cash Flow":8793000.0,"Cash Flow From Continuing Investing Activities":8793000.0,"Net Investment Purchase And Sale":8811000.0,"Sale Of Investment":8811000.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-18000.0,"Purchase Of PPE":-18000.0,"Operating Cash Flow":35795000.0,"Cash Flow From Continuing Operating Activities":35795000.0,"Change In Working Capital":-7482000.0,"Change In Other Current Liabilities":1575000.0,"Change In Other Current Assets":-9152000.0,"Change In Payables And Accrued Expense":-4703000.0,"Change In Accrued Expense":682000.0,"Change In Payable":-5385000.0,"Change In Account Payable":-5385000.0,"Change In Prepaid Assets":-3361000.0,"Change In Inventory":10941000.0,"Change In Receivables":-2782000.0,"Changes In Account Receivables":-2782000.0,"Other Non Cash Items":6617000.0,"Stock Based Compensation":5818000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":2715000.0,"Deferred Tax":-7424000.0,"Deferred Income Tax":-7424000.0,"Depreciation Amortization Depletion":13052000.0,"Depreciation And Amortization":13052000.0,"Operating Gains Losses":29457000.0,"Earnings Losses From Equity Investments":0.0,"Net Foreign Currency Exchange Gain Loss":1510000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":21119000.0},"2025-03-31":{"Free Cash Flow":-13195000.0,"Repurchase Of Capital Stock":-5012000.0,"Repayment Of Debt":-155621000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-13584000.0,"End Cash Position":203770000.0,"Beginning Cash Position":186883000.0,"Effect Of Exchange Rate Changes":1249000.0,"Changes In Cash":15638000.0,"Financing Cash Flow":-166295000.0,"Cash Flow From Continuing Financing Activities":-166295000.0,"Net Other Financing Charges":-1498000.0,"Proceeds From Stock Option Exercised":-1162000.0,"Cash Dividends Paid":-3002000.0,"Common Stock Dividend Paid":-3002000.0,"Net Common Stock Issuance":-5012000.0,"Common Stock Payments":-5012000.0,"Net Issuance Payments Of Debt":-155621000.0,"Net Long Term Debt Issuance":-155621000.0,"Long Term Debt Payments":-155621000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":181544000.0,"Cash Flow From Continuing Investing Activities":181544000.0,"Net Investment Purchase And Sale":1403000.0,"Sale Of Investment":1403000.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":193725000.0,"Sale Of Business":193725000.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-13584000.0,"Purchase Of PPE":-13584000.0,"Operating Cash Flow":389000.0,"Cash Flow From Continuing Operating Activities":389000.0,"Change In Working Capital":-18812000.0,"Change In Other Current Liabilities":-1855000.0,"Change In Other Current Assets":1796000.0,"Change In Payables And Accrued Expense":-22455000.0,"Change In Accrued Expense":-21016000.0,"Change In Payable":-1439000.0,"Change In Account Payable":-1439000.0,"Change In Prepaid Assets":9612000.0,"Change In Inventory":-32000.0,"Change In Receivables":-5878000.0,"Changes In Account Receivables":-5878000.0,"Other Non Cash Items":6438000.0,"Stock Based Compensation":9308000.0,"Unrealized Gain Loss On Investment Securities":28077000.0,"Asset Impairment Charge":28199000.0,"Deferred Tax":631000.0,"Deferred Income Tax":631000.0,"Depreciation Amortization Depletion":14206000.0,"Depreciation And Amortization":14206000.0,"Operating Gains Losses":-175173000.0,"Earnings Losses From Equity Investments":28077000.0,"Net Foreign Currency Exchange Gain Loss":931000.0,"Gain Loss On Sale Of Business":-176162000.0,"Net Income From Continuing Operations":107515000.0},"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,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":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 Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":0.0,"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 Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"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,"Earnings Losses From Equity Investments":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}