{"ticker":"NWN","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":42093292.0,"Share Issued":42093292.0,"Net Debt":2599425000.0,"Total Debt":2701865000.0,"Tangible Book Value":1187681000.0,"Invested Capital":4182954000.0,"Working Capital":-147855000.0,"Net Tangible Assets":1187681000.0,"Capital Lease Obligations":78206000.0,"Common Stock Equity":1559295000.0,"Total Capitalization":3935980000.0,"Total Equity Gross Minority Interest":1559295000.0,"Stockholders Equity":1559295000.0,"Gains Losses Not Affecting Retained Earnings":-4523000.0,"Other Equity Adjustments":-4523000.0,"Retained Earnings":492032000.0,"Capital Stock":1071786000.0,"Common Stock":1071786000.0,"Total Liabilities Net Minority Interest":4882487000.0,"Total Non Current Liabilities Net Minority Interest":4235400000.0,"Other Non Current Liabilities":411205000.0,"Derivative Product Liabilities":17541000.0,"Employee Benefits":105106000.0,"Non Current Pension And Other Postretirement Benefit Plans":105106000.0,"Non Current Deferred Liabilities":470623000.0,"Non Current Deferred Taxes Liabilities":470623000.0,"Long Term Debt And Capital Lease Obligation":2451467000.0,"Long Term Capital Lease Obligation":74782000.0,"Long Term Debt":2376685000.0,"Current Liabilities":647087000.0,"Other Current Liabilities":220807000.0,"Current Debt And Capital Lease Obligation":250398000.0,"Current Capital Lease Obligation":3424000.0,"Current Debt":246974000.0,"Other Current Borrowings":246974000.0,"Line Of Credit":null,"Commercial Paper":null,"Payables And Accrued Expenses":175882000.0,"Current Accrued Expenses":27326000.0,"Interest Payable":27326000.0,"Payables":148556000.0,"Total Tax Payable":13031000.0,"Accounts Payable":135525000.0,"Total Assets":6441782000.0,"Total Non Current Assets":5942550000.0,"Other Non Current Assets":144486000.0,"Financial Assets":3430000.0,"Investments And Advances":68998000.0,"Other Investments":68998000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":371614000.0,"Goodwill":371614000.0,"Net PPE":4713366000.0,"Accumulated Depreciation":-1318811000.0,"Gross PPE":6032177000.0,"Construction In Progress":252228000.0,"Other Properties":187375000.0,"Current Assets":499232000.0,"Other Current Assets":221994000.0,"Hedging Assets Current":4338000.0,"Inventory":142887000.0,"Receivables":105779000.0,"Receivables Adjustments Allowances":-3855000.0,"Accounts Receivable":83150000.0,"Cash Cash Equivalents And Short Term Investments":24234000.0,"Cash And Cash Equivalents":24234000.0},"2026-03-31":{"Ordinary Shares Number":42080010.0,"Share Issued":42080010.0,"Net Debt":2569444000.0,"Total Debt":2682577000.0,"Tangible Book Value":1205644000.0,"Invested Capital":4181290000.0,"Working Capital":-146408000.0,"Net Tangible Assets":1205644000.0,"Capital Lease Obligations":78188000.0,"Common Stock Equity":1576901000.0,"Total Capitalization":3849345000.0,"Total Equity Gross Minority Interest":1576901000.0,"Stockholders Equity":1576901000.0,"Gains Losses Not Affecting Retained Earnings":-4626000.0,"Other Equity Adjustments":-4626000.0,"Retained Earnings":512213000.0,"Capital Stock":1069314000.0,"Common Stock":1069314000.0,"Total Liabilities Net Minority Interest":4842066000.0,"Total Non Current Liabilities Net Minority Interest":4111538000.0,"Other Non Current Liabilities":408366000.0,"Derivative Product Liabilities":17318000.0,"Employee Benefits":108929000.0,"Non Current Pension And Other Postretirement Benefit Plans":108929000.0,"Non Current Deferred Liabilities":467134000.0,"Non Current Deferred Taxes Liabilities":467134000.0,"Long Term Debt And Capital Lease Obligation":2347362000.0,"Long Term Capital Lease Obligation":74918000.0,"Long Term Debt":2272444000.0,"Current Liabilities":730528000.0,"Other Current Liabilities":231236000.0,"Current Debt And Capital Lease Obligation":335215000.0,"Current Capital Lease Obligation":3270000.0,"Current Debt":331945000.0,"Other Current Borrowings":331945000.0,"Line Of Credit":null,"Commercial Paper":null,"Payables And Accrued Expenses":164077000.0,"Current Accrued Expenses":22036000.0,"Interest Payable":22036000.0,"Payables":142041000.0,"Total Tax Payable":17197000.0,"Accounts Payable":124844000.0,"Total Assets":6418967000.0,"Total Non Current Assets":5834847000.0,"Other Non Current Assets":146105000.0,"Financial Assets":459000.0,"Investments And Advances":69441000.0,"Other Investments":48821000.0,"Long Term Equity Investment":20620000.0,"Goodwill And Other Intangible Assets":371257000.0,"Goodwill":371257000.0,"Net PPE":4610022000.0,"Accumulated Depreciation":-1300897000.0,"Gross PPE":5910919000.0,"Construction In Progress":213327000.0,"Other Properties":5697592000.0,"Current Assets":584120000.0,"Other Current Assets":204440000.0,"Hedging Assets Current":2719000.0,"Inventory":134745000.0,"Receivables":207271000.0,"Receivables Adjustments Allowances":-4510000.0,"Accounts Receivable":150545000.0,"Cash Cash Equivalents And Short Term Investments":34945000.0,"Cash And Cash Equivalents":34945000.0},"2025-12-31":{"Ordinary Shares Number":41563577.0,"Share Issued":41563577.0,"Net Debt":2568145000.0,"Total Debt":2683032000.0,"Tangible Book Value":1104261000.0,"Invested Capital":4079894000.0,"Working Capital":-233513000.0,"Net Tangible Assets":1104261000.0,"Capital Lease Obligations":78214000.0,"Common Stock Equity":1475076000.0,"Total Capitalization":3747278000.0,"Total Equity Gross Minority Interest":1475076000.0,"Stockholders Equity":1475076000.0,"Gains Losses Not Affecting Retained Earnings":-4747000.0,"Other Equity Adjustments":-4747000.0,"Retained Earnings":435823000.0,"Capital Stock":1044000000.0,"Common Stock":1044000000.0,"Total Liabilities Net Minority Interest":4691965000.0,"Total Non Current Liabilities Net Minority Interest":3855520000.0,"Other Non Current Liabilities":186280000.0,"Derivative Product Liabilities":14039000.0,"Employee Benefits":112139000.0,"Non Current Pension And Other Postretirement Benefit Plans":112139000.0,"Non Current Deferred Liabilities":437467000.0,"Non Current Deferred Taxes Liabilities":437467000.0,"Long Term Debt And Capital Lease Obligation":2347188000.0,"Long Term Capital Lease Obligation":74986000.0,"Long Term Debt":2272202000.0,"Current Liabilities":836445000.0,"Other Current Liabilities":280791000.0,"Current Debt And Capital Lease Obligation":335844000.0,"Current Capital Lease Obligation":3228000.0,"Current Debt":332616000.0,"Other Current Borrowings":160616000.0,"Line Of Credit":0.0,"Commercial Paper":172000000.0,"Payables And Accrued Expenses":219810000.0,"Current Accrued Expenses":26121000.0,"Interest Payable":26121000.0,"Payables":193689000.0,"Total Tax Payable":18123000.0,"Accounts Payable":175566000.0,"Total Assets":6167041000.0,"Total Non Current Assets":5564109000.0,"Other Non Current Assets":146351000.0,"Financial Assets":366000.0,"Investments And Advances":80676000.0,"Other Investments":80676000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":370815000.0,"Goodwill":370815000.0,"Net PPE":4541707000.0,"Accumulated Depreciation":-1288422000.0,"Gross PPE":5830129000.0,"Construction In Progress":172265000.0,"Other Properties":189694000.0,"Current Assets":602932000.0,"Other Current Assets":219595000.0,"Hedging Assets Current":3922000.0,"Inventory":127697000.0,"Receivables":215045000.0,"Receivables Adjustments Allowances":-4068000.0,"Accounts Receivable":121875000.0,"Cash Cash Equivalents And Short Term Investments":36673000.0,"Cash And Cash Equivalents":36673000.0},"2025-09-30":{"Ordinary Shares Number":41506471.0,"Share Issued":41506471.0,"Net Debt":2407038000.0,"Total Debt":2518216000.0,"Tangible Book Value":1063080000.0,"Invested Capital":3873361000.0,"Working Capital":-307219000.0,"Net Tangible Assets":1063080000.0,"Capital Lease Obligations":78975000.0,"Common Stock Equity":1434120000.0,"Total Capitalization":3562221000.0,"Total Equity Gross Minority Interest":1434120000.0,"Stockholders Equity":1434120000.0,"Gains Losses Not Affecting Retained Earnings":-6522000.0,"Other Equity Adjustments":-6522000.0,"Retained Earnings":398553000.0,"Capital Stock":1042089000.0,"Common Stock":1042089000.0,"Total Liabilities Net Minority Interest":4419654000.0,"Total Non Current Liabilities Net Minority Interest":3676874000.0,"Other Non Current Liabilities":183643000.0,"Derivative Product Liabilities":9481000.0,"Employee Benefits":122116000.0,"Non Current Pension And Other Postretirement Benefit Plans":122116000.0,"Non Current Deferred Liabilities":414225000.0,"Non Current Deferred Taxes Liabilities":414225000.0,"Long Term Debt And Capital Lease Obligation":2204466000.0,"Long Term Capital Lease Obligation":76365000.0,"Long Term Debt":2128101000.0,"Current Liabilities":742780000.0,"Other Current Liabilities":261306000.0,"Current Debt And Capital Lease Obligation":313750000.0,"Current Capital Lease Obligation":2610000.0,"Current Debt":311140000.0,"Other Current Borrowings":311140000.0,"Line Of Credit":null,"Commercial Paper":null,"Payables And Accrued Expenses":167724000.0,"Current Accrued Expenses":16841000.0,"Interest Payable":16841000.0,"Payables":150883000.0,"Total Tax Payable":20375000.0,"Accounts Payable":130508000.0,"Total Assets":5853774000.0,"Total Non Current Assets":5418213000.0,"Other Non Current Assets":150098000.0,"Financial Assets":2456000.0,"Investments And Advances":81111000.0,"Other Investments":61391000.0,"Long Term Equity Investment":19720000.0,"Goodwill And Other Intangible Assets":371040000.0,"Goodwill":371040000.0,"Net PPE":4439228000.0,"Accumulated Depreciation":-1284271000.0,"Gross PPE":5723499000.0,"Construction In Progress":238590000.0,"Other Properties":5484909000.0,"Current Assets":435561000.0,"Other Current Assets":182701000.0,"Hedging Assets Current":5031000.0,"Inventory":118589000.0,"Receivables":97037000.0,"Receivables Adjustments Allowances":-2618000.0,"Accounts Receivable":70507000.0,"Cash Cash Equivalents And Short Term Investments":32203000.0,"Cash And Cash Equivalents":32203000.0},"2025-06-30":{"Ordinary Shares Number":40909610.0,"Share Issued":40909610.0,"Net Debt":2283008000.0,"Total Debt":2464822000.0,"Tangible Book Value":1088349000.0,"Invested Capital":3844825000.0,"Working Capital":-217751000.0,"Net Tangible Assets":1088349000.0,"Capital Lease Obligations":79235000.0,"Common Stock Equity":1459238000.0,"Total Capitalization":3545888000.0,"Total Equity Gross Minority Interest":1459238000.0,"Stockholders Equity":1459238000.0,"Gains Losses Not Affecting Retained Earnings":-6682000.0,"Other Equity Adjustments":-6682000.0,"Retained Earnings":448517000.0,"Capital Stock":1017403000.0,"Common Stock":1017403000.0,"Total Liabilities Net Minority Interest":4327325000.0,"Total Non Current Liabilities Net Minority Interest":3643458000.0,"Other Non Current Liabilities":183111000.0,"Derivative Product Liabilities":7908000.0,"Employee Benefits":125019000.0,"Non Current Pension And Other Postretirement Benefit Plans":125019000.0,"Non Current Deferred Liabilities":426827000.0,"Non Current Deferred Taxes Liabilities":426827000.0,"Long Term Debt And Capital Lease Obligation":2163399000.0,"Long Term Capital Lease Obligation":76749000.0,"Long Term Debt":2086650000.0,"Current Liabilities":683867000.0,"Other Current Liabilities":228816000.0,"Current Debt And Capital Lease Obligation":301423000.0,"Current Capital Lease Obligation":2486000.0,"Current Debt":298937000.0,"Other Current Borrowings":298937000.0,"Line Of Credit":null,"Commercial Paper":null,"Payables And Accrued Expenses":153628000.0,"Current Accrued Expenses":25279000.0,"Interest Payable":25279000.0,"Payables":128349000.0,"Total Tax Payable":11530000.0,"Accounts Payable":116819000.0,"Total Assets":5786563000.0,"Total Non Current Assets":5320447000.0,"Other Non Current Assets":151024000.0,"Financial Assets":4077000.0,"Investments And Advances":82223000.0,"Other Investments":63024000.0,"Long Term Equity Investment":19199000.0,"Goodwill And Other Intangible Assets":370889000.0,"Goodwill":370889000.0,"Net PPE":4339566000.0,"Accumulated Depreciation":-1269274000.0,"Gross PPE":5608840000.0,"Construction In Progress":211432000.0,"Other Properties":5397408000.0,"Current Assets":466116000.0,"Other Current Assets":139009000.0,"Hedging Assets Current":7210000.0,"Inventory":113720000.0,"Receivables":103598000.0,"Receivables Adjustments Allowances":-3210000.0,"Accounts Receivable":78865000.0,"Cash Cash Equivalents And Short Term Investments":102579000.0,"Cash And Cash Equivalents":102579000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":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,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Commercial Paper":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Financial Assets":null,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":19227000.0,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Inventory":null,"Receivables":null,"Receivables Adjustments Allowances":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":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,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":33600000.0,"Commercial Paper":136500000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Financial Assets":null,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Inventory":null,"Receivables":null,"Receivables Adjustments Allowances":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":84842000.0,"Net Income From Continuing Operation Net Minority Interest":600000.0,"Reconciled Depreciation":50280000.0,"Reconciled Cost Of Revenue":144439000.0,"EBITDA":84842000.0,"EBIT":34562000.0,"Net Interest Income":-33352000.0,"Interest Expense":33352000.0,"Normalized Income":600000.0,"Net Income From Continuing And Discontinued Operation":600000.0,"Total Expenses":210395000.0,"Total Operating Income As Reported":33157000.0,"Diluted Average Shares":42178000.0,"Basic Average Shares":42086000.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":600000.0,"Net Income Common Stockholders":600000.0,"Net Income":600000.0,"Net Income Including Noncontrolling Interests":600000.0,"Net Income Continuous Operations":600000.0,"Tax Provision":610000.0,"Pretax Income":1210000.0,"Other Income Expense":1405000.0,"Other Non Operating Income Expenses":1405000.0,"Net Non Operating Interest Income Expense":-33352000.0,"Interest Expense Non Operating":33352000.0,"Operating Income":33157000.0,"Operating Expense":59888000.0,"Other Operating Expenses":3460000.0,"Other Taxes":12216000.0,"Depreciation Amortization Depletion Income Statement":44212000.0,"Depreciation And Amortization In Income Statement":44212000.0,"Depreciation Income Statement":44212000.0,"Gross Profit":93045000.0,"Cost Of Revenue":150507000.0,"Total Revenue":243552000.0,"Operating Revenue":213565000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.25,"Normalized EBITDA":213645000.0,"Net Income From Continuing Operation Net Minority Interest":97489000.0,"Reconciled Depreciation":50265000.0,"Reconciled Cost Of Revenue":253227000.0,"EBITDA":213645000.0,"EBIT":163380000.0,"Net Interest Income":-33352000.0,"Interest Expense":33352000.0,"Normalized Income":97489000.0,"Net Income From Continuing And Discontinued Operation":97489000.0,"Total Expenses":327535000.0,"Total Operating Income As Reported":162868000.0,"Diluted Average Shares":41816000.0,"Basic Average Shares":41708000.0,"Diluted EPS":2.33,"Basic EPS":2.34,"Diluted NI Availto Com Stockholders":97489000.0,"Net Income Common Stockholders":97489000.0,"Net Income":97489000.0,"Net Income Including Noncontrolling Interests":97489000.0,"Net Income Continuous Operations":97489000.0,"Tax Provision":32539000.0,"Pretax Income":130028000.0,"Other Income Expense":512000.0,"Other Non Operating Income Expenses":512000.0,"Net Non Operating Interest Income Expense":-33352000.0,"Interest Expense Non Operating":33352000.0,"Operating Income":162868000.0,"Operating Expense":68177000.0,"Other Operating Expenses":7700000.0,"Other Taxes":16343000.0,"Depreciation Amortization Depletion Income Statement":44134000.0,"Depreciation And Amortization In Income Statement":44134000.0,"Depreciation Income Statement":44134000.0,"Gross Profit":231045000.0,"Cost Of Revenue":259358000.0,"Total Revenue":490403000.0,"Operating Revenue":460604000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.255283,"Normalized EBITDA":158626000.0,"Net Income From Continuing Operation Net Minority Interest":57793000.0,"Reconciled Depreciation":48830000.0,"Reconciled Cost Of Revenue":215425000.0,"EBITDA":158626000.0,"EBIT":109796000.0,"Net Interest Income":-32192000.0,"Interest Expense":32192000.0,"Normalized Income":57793000.0,"Net Income From Continuing And Discontinued Operation":57793000.0,"Total Expenses":282408000.0,"Total Operating Income As Reported":111749000.0,"Diluted Average Shares":41627000.0,"Basic Average Shares":41563577.0,"Diluted EPS":1.39,"Basic EPS":1.390472,"Diluted NI Availto Com Stockholders":57793000.0,"Net Income Common Stockholders":57793000.0,"Net Income":57793000.0,"Net Income Including Noncontrolling Interests":57793000.0,"Net Income Continuous Operations":57793000.0,"Tax Provision":19811000.0,"Pretax Income":77604000.0,"Other Income Expense":-1953000.0,"Other Non Operating Income Expenses":-1953000.0,"Net Non Operating Interest Income Expense":-32192000.0,"Interest Expense Non Operating":32192000.0,"Operating Income":111749000.0,"Operating Expense":61114000.0,"Other Operating Expenses":6020000.0,"Other Taxes":12133000.0,"Depreciation Amortization Depletion Income Statement":42961000.0,"Depreciation And Amortization In Income Statement":42961000.0,"Depreciation Income Statement":42961000.0,"Gross Profit":172863000.0,"Cost Of Revenue":221294000.0,"Total Revenue":394157000.0,"Operating Revenue":361396000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.287,"Normalized EBITDA":35250000.0,"Net Income From Continuing Operation Net Minority Interest":-29890000.0,"Reconciled Depreciation":46744000.0,"Reconciled Cost Of Revenue":115648000.0,"EBITDA":35250000.0,"EBIT":-11494000.0,"Net Interest Income":-30435000.0,"Interest Expense":30435000.0,"Normalized Income":-29890000.0,"Net Income From Continuing And Discontinued Operation":-29890000.0,"Total Expenses":177151000.0,"Total Operating Income As Reported":-12423000.0,"Diluted Average Shares":41506471.0,"Basic Average Shares":41506471.0,"Diluted EPS":-0.73,"Basic EPS":-0.720129,"Diluted NI Availto Com Stockholders":-29890000.0,"Net Income Common Stockholders":-29890000.0,"Net Income":-29890000.0,"Net Income Including Noncontrolling Interests":-29890000.0,"Net Income Continuous Operations":-29890000.0,"Tax Provision":-12039000.0,"Pretax Income":-41929000.0,"Other Income Expense":929000.0,"Other Non Operating Income Expenses":929000.0,"Net Non Operating Interest Income Expense":-30435000.0,"Interest Expense Non Operating":30435000.0,"Operating Income":-12423000.0,"Operating Expense":55269000.0,"Other Operating Expenses":2693000.0,"Other Taxes":12066000.0,"Depreciation Amortization Depletion Income Statement":40510000.0,"Depreciation And Amortization In Income Statement":40510000.0,"Depreciation Income Statement":40510000.0,"Gross Profit":42846000.0,"Cost Of Revenue":121882000.0,"Total Revenue":164728000.0,"Operating Revenue":154397000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.273256,"Normalized EBITDA":75139000.0,"Net Income From Continuing Operation Net Minority Interest":-2500000.0,"Reconciled Depreciation":48088000.0,"Reconciled Cost Of Revenue":145298000.0,"EBITDA":75139000.0,"EBIT":27051000.0,"Net Interest Income":-30491000.0,"Interest Expense":30491000.0,"Normalized Income":-2500000.0,"Net Income From Continuing And Discontinued Operation":-2500000.0,"Total Expenses":208983000.0,"Total Operating Income As Reported":27211000.0,"Diluted Average Shares":40909610.0,"Basic Average Shares":40909610.0,"Diluted EPS":-0.06111,"Basic EPS":-0.06111,"Diluted NI Availto Com Stockholders":-2500000.0,"Net Income Common Stockholders":-2500000.0,"Net Income":-2500000.0,"Net Income Including Noncontrolling Interests":-2500000.0,"Net Income Continuous Operations":-2500000.0,"Tax Provision":-940000.0,"Pretax Income":-3440000.0,"Other Income Expense":-160000.0,"Other Non Operating Income Expenses":-160000.0,"Net Non Operating Interest Income Expense":-30491000.0,"Interest Expense Non Operating":30491000.0,"Operating Income":27211000.0,"Operating Expense":57132000.0,"Other Operating Expenses":3521000.0,"Other Taxes":12076000.0,"Depreciation Amortization Depletion Income Statement":41535000.0,"Depreciation And Amortization In Income Statement":41535000.0,"Depreciation Income Statement":41535000.0,"Gross Profit":84343000.0,"Cost Of Revenue":151851000.0,"Total Revenue":236194000.0,"Operating Revenue":209789000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-11573000.0,"Repayment Of Debt":-55171000.0,"Issuance Of Debt":125000000.0,"Issuance Of Capital Stock":-82000.0,"Capital Expenditure":-121294000.0,"Interest Paid Supplemental Data":27061000.0,"Income Tax Paid Supplemental Data":1900000.0,"End Cash Position":29844000.0,"Beginning Cash Position":40372000.0,"Changes In Cash":-10528000.0,"Financing Cash Flow":-1326000.0,"Cash Flow From Continuing Financing Activities":-1326000.0,"Net Other Financing Charges":-995000.0,"Interest Paid Cff":null,"Cash Dividends Paid":-20091000.0,"Common Stock Dividend Paid":-20091000.0,"Net Common Stock Issuance":-82000.0,"Common Stock Issuance":-82000.0,"Net Issuance Payments Of Debt":19842000.0,"Net Short Term Debt Issuance":-49987000.0,"Net Long Term Debt Issuance":69829000.0,"Long Term Debt Payments":-55171000.0,"Long Term Debt Issuance":125000000.0,"Investing Cash Flow":-118923000.0,"Cash Flow From Continuing Investing Activities":-118923000.0,"Net Other Investing Changes":2371000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-121294000.0,"Operating Cash Flow":109721000.0,"Cash Flow From Continuing Operating Activities":109721000.0,"Change In Working Capital":59848000.0,"Change In Other Working Capital":-40838000.0,"Change In Payables And Accrued Expense":11556000.0,"Change In Payable":11556000.0,"Change In Account Payable":11556000.0,"Change In Prepaid Assets":null,"Change In Inventory":-7766000.0,"Change In Receivables":96896000.0,"Other Non Cash Items":-7093000.0,"Deferred Tax":3778000.0,"Deferred Income Tax":3778000.0,"Depreciation Amortization Depletion":50280000.0,"Depreciation And Amortization":50280000.0,"Amortization Cash Flow":6068000.0,"Amortization Of Intangibles":6068000.0,"Depreciation":44212000.0,"Operating Gains Losses":2308000.0,"Pension And Employee Benefit Expense":2308000.0,"Net Income From Continuing Operations":600000.0},"2026-03-31":{"Free Cash Flow":2471000.0,"Repayment Of Debt":-121000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":22264000.0,"Capital Expenditure":-113656000.0,"Interest Paid Supplemental Data":36443000.0,"Income Tax Paid Supplemental Data":1400000.0,"End Cash Position":40372000.0,"Beginning Cash Position":41077000.0,"Changes In Cash":-705000.0,"Financing Cash Flow":-779000.0,"Cash Flow From Continuing Financing Activities":-779000.0,"Net Other Financing Charges":-2434000.0,"Interest Paid Cff":null,"Cash Dividends Paid":-19775000.0,"Common Stock Dividend Paid":-19775000.0,"Net Common Stock Issuance":22264000.0,"Common Stock Issuance":22264000.0,"Net Issuance Payments Of Debt":-834000.0,"Net Short Term Debt Issuance":-713000.0,"Net Long Term Debt Issuance":-121000.0,"Long Term Debt Payments":-121000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-116053000.0,"Cash Flow From Continuing Investing Activities":-116053000.0,"Net Other Investing Changes":-1397000.0,"Net Business Purchase And Sale":-1000000.0,"Purchase Of Business":-1000000.0,"Capital Expenditure Reported":-113656000.0,"Operating Cash Flow":116127000.0,"Cash Flow From Continuing Operating Activities":116127000.0,"Change In Working Capital":-37329000.0,"Change In Other Working Capital":-20168000.0,"Change In Payables And Accrued Expense":-31219000.0,"Change In Payable":-31219000.0,"Change In Account Payable":-31219000.0,"Change In Prepaid Assets":null,"Change In Inventory":-7598000.0,"Change In Receivables":21656000.0,"Other Non Cash Items":-21603000.0,"Deferred Tax":24998000.0,"Deferred Income Tax":24998000.0,"Depreciation Amortization Depletion":50265000.0,"Depreciation And Amortization":50265000.0,"Amortization Cash Flow":6131000.0,"Amortization Of Intangibles":6131000.0,"Depreciation":44134000.0,"Operating Gains Losses":2307000.0,"Pension And Employee Benefit Expense":2307000.0,"Net Income From Continuing Operations":97489000.0},"2025-12-31":{"Free Cash Flow":-130969000.0,"Repayment Of Debt":-10168000.0,"Issuance Of Debt":200000000.0,"Issuance Of Capital Stock":-151000.0,"Capital Expenditure":-134241000.0,"Interest Paid Supplemental Data":20757000.0,"Income Tax Paid Supplemental Data":2301000.0,"End Cash Position":41077000.0,"Beginning Cash Position":35830000.0,"Changes In Cash":5247000.0,"Financing Cash Flow":143397000.0,"Cash Flow From Continuing Financing Activities":143397000.0,"Net Other Financing Charges":-3060000.0,"Interest Paid Cff":null,"Cash Dividends Paid":-19723000.0,"Common Stock Dividend Paid":-19723000.0,"Net Common Stock Issuance":-151000.0,"Common Stock Issuance":-151000.0,"Net Issuance Payments Of Debt":166331000.0,"Net Short Term Debt Issuance":-23501000.0,"Net Long Term Debt Issuance":189832000.0,"Long Term Debt Payments":-10168000.0,"Long Term Debt Issuance":200000000.0,"Investing Cash Flow":-141422000.0,"Cash Flow From Continuing Investing Activities":-141422000.0,"Net Other Investing Changes":-378000.0,"Net Business Purchase And Sale":-6803000.0,"Purchase Of Business":-6803000.0,"Capital Expenditure Reported":-134241000.0,"Operating Cash Flow":3272000.0,"Cash Flow From Continuing Operating Activities":3272000.0,"Change In Working Capital":-123214000.0,"Change In Other Working Capital":2822000.0,"Change In Payables And Accrued Expense":14760000.0,"Change In Payable":14760000.0,"Change In Account Payable":14760000.0,"Change In Prepaid Assets":0.0,"Change In Inventory":-19632000.0,"Change In Receivables":-121164000.0,"Other Non Cash Items":-1207000.0,"Deferred Tax":18481000.0,"Deferred Income Tax":18481000.0,"Depreciation Amortization Depletion":48830000.0,"Depreciation And Amortization":48830000.0,"Amortization Cash Flow":5869000.0,"Amortization Of Intangibles":5869000.0,"Depreciation":42961000.0,"Operating Gains Losses":2589000.0,"Pension And Employee Benefit Expense":2589000.0,"Net Income From Continuing Operations":57793000.0},"2025-09-30":{"Free Cash Flow":-125906000.0,"Repayment Of Debt":-169937000.0,"Issuance Of Debt":185000000.0,"Issuance Of Capital Stock":23185000.0,"Capital Expenditure":-109988000.0,"Interest Paid Supplemental Data":37943000.0,"Income Tax Paid Supplemental Data":1030000.0,"End Cash Position":35830000.0,"Beginning Cash Position":106664000.0,"Changes In Cash":-70834000.0,"Financing Cash Flow":56677000.0,"Cash Flow From Continuing Financing Activities":56677000.0,"Net Other Financing Charges":-237000.0,"Interest Paid Cff":-1690000.0,"Cash Dividends Paid":-19406000.0,"Common Stock Dividend Paid":-19406000.0,"Net Common Stock Issuance":23185000.0,"Common Stock Issuance":23185000.0,"Net Issuance Payments Of Debt":53135000.0,"Net Short Term Debt Issuance":38072000.0,"Net Long Term Debt Issuance":15063000.0,"Long Term Debt Payments":-169937000.0,"Long Term Debt Issuance":185000000.0,"Investing Cash Flow":-111593000.0,"Cash Flow From Continuing Investing Activities":-111593000.0,"Net Other Investing Changes":-1606000.0,"Net Business Purchase And Sale":1000.0,"Purchase Of Business":1000.0,"Capital Expenditure Reported":-109988000.0,"Operating Cash Flow":-15918000.0,"Cash Flow From Continuing Operating Activities":-15918000.0,"Change In Working Capital":-16421000.0,"Change In Other Working Capital":-2796000.0,"Change In Payables And Accrued Expense":-16227000.0,"Change In Payable":-16227000.0,"Change In Account Payable":-16227000.0,"Change In Prepaid Assets":null,"Change In Inventory":-5181000.0,"Change In Receivables":7783000.0,"Other Non Cash Items":-7620000.0,"Deferred Tax":-11062000.0,"Deferred Income Tax":-11062000.0,"Depreciation Amortization Depletion":46744000.0,"Depreciation And Amortization":46744000.0,"Amortization Cash Flow":6234000.0,"Amortization Of Intangibles":6234000.0,"Depreciation":40510000.0,"Operating Gains Losses":2331000.0,"Pension And Employee Benefit Expense":2331000.0,"Net Income From Continuing Operations":-29890000.0},"2025-06-30":{"Free Cash Flow":-18320000.0,"Repayment Of Debt":-1511000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":23423000.0,"Capital Expenditure":-120480000.0,"Interest Paid Supplemental Data":22448000.0,"Income Tax Paid Supplemental Data":7329000.0,"End Cash Position":106664000.0,"Beginning Cash Position":106985000.0,"Changes In Cash":-321000.0,"Financing Cash Flow":78431000.0,"Cash Flow From Continuing Financing Activities":78431000.0,"Net Other Financing Charges":-723000.0,"Interest Paid Cff":-78000.0,"Cash Dividends Paid":-19076000.0,"Common Stock Dividend Paid":-19076000.0,"Net Common Stock Issuance":23423000.0,"Common Stock Issuance":23423000.0,"Net Issuance Payments Of Debt":74807000.0,"Net Short Term Debt Issuance":76318000.0,"Net Long Term Debt Issuance":-1511000.0,"Long Term Debt Payments":-1511000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-180912000.0,"Cash Flow From Continuing Investing Activities":-180912000.0,"Net Other Investing Changes":405000.0,"Net Business Purchase And Sale":-60837000.0,"Purchase Of Business":-60837000.0,"Capital Expenditure Reported":-120480000.0,"Operating Cash Flow":102160000.0,"Cash Flow From Continuing Operating Activities":102160000.0,"Change In Working Capital":50352000.0,"Change In Other Working Capital":-40424000.0,"Change In Payables And Accrued Expense":7395000.0,"Change In Payable":7395000.0,"Change In Account Payable":7395000.0,"Change In Prepaid Assets":null,"Change In Inventory":-22661000.0,"Change In Receivables":106042000.0,"Other Non Cash Items":-555000.0,"Deferred Tax":4057000.0,"Deferred Income Tax":4057000.0,"Depreciation Amortization Depletion":48088000.0,"Depreciation And Amortization":48088000.0,"Amortization Cash Flow":6553000.0,"Amortization Of Intangibles":6553000.0,"Depreciation":41535000.0,"Operating Gains Losses":2718000.0,"Pension And Employee Benefit Expense":2718000.0,"Net Income From Continuing Operations":-2500000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Interest Paid Cff":-4307000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":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,"Interest Paid Cff":-2389000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":-25381000.0,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":null}}}