{"ticker":"NWPX","downloaded_at":"2026-08-28","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":9640002.0,"Share Issued":9640002.0,"Net Debt":null,"Total Debt":100583000.0,"Tangible Book Value":340693000.0,"Invested Capital":428581000.0,"Working Capital":200886000.0,"Net Tangible Assets":340693000.0,"Capital Lease Obligations":90604000.0,"Common Stock Equity":418602000.0,"Total Capitalization":425587000.0,"Total Equity Gross Minority Interest":418602000.0,"Stockholders Equity":418602000.0,"Gains Losses Not Affecting Retained Earnings":192000.0,"Other Equity Adjustments":192000.0,"Retained Earnings":308110000.0,"Additional Paid In Capital":110204000.0,"Capital Stock":96000.0,"Common Stock":96000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":233296000.0,"Total Non Current Liabilities Net Minority Interest":115905000.0,"Other Non Current Liabilities":10729000.0,"Non Current Deferred Liabilities":12819000.0,"Non Current Deferred Taxes Liabilities":12819000.0,"Long Term Debt And Capital Lease Obligation":92357000.0,"Long Term Capital Lease Obligation":85372000.0,"Long Term Debt":6985000.0,"Current Liabilities":117391000.0,"Current Deferred Liabilities":37947000.0,"Current Deferred Revenue":37947000.0,"Current Debt And Capital Lease Obligation":8226000.0,"Current Capital Lease Obligation":5232000.0,"Current Debt":2994000.0,"Other Current Borrowings":2994000.0,"Payables And Accrued Expenses":71218000.0,"Current Accrued Expenses":26754000.0,"Payables":44464000.0,"Accounts Payable":44464000.0,"Total Assets":651898000.0,"Total Non Current Assets":333621000.0,"Other Non Current Assets":5262000.0,"Goodwill And Other Intangible Assets":77909000.0,"Other Intangible Assets":22405000.0,"Goodwill":55504000.0,"Net PPE":250450000.0,"Accumulated Depreciation":-159559000.0,"Gross PPE":410009000.0,"Leases":null,"Construction In Progress":null,"Other Properties":410009000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":318277000.0,"Other Current Assets":3941000.0,"Inventory":91079000.0,"Finished Goods":27587000.0,"Work In Process":1089000.0,"Raw Materials":62403000.0,"Receivables":203937000.0,"Other Receivables":105528000.0,"Accounts Receivable":98409000.0,"Allowance For Doubtful Accounts Receivable":-504000.0,"Gross Accounts Receivable":98913000.0,"Cash Cash Equivalents And Short Term Investments":19320000.0,"Cash And Cash Equivalents":19320000.0},"2026-03-31":{"Ordinary Shares Number":9637008.0,"Share Issued":9637008.0,"Net Debt":null,"Total Debt":102433000.0,"Tangible Book Value":324749000.0,"Invested Capital":414456000.0,"Working Capital":187619000.0,"Net Tangible Assets":324749000.0,"Capital Lease Obligations":91705000.0,"Common Stock Equity":403728000.0,"Total Capitalization":411462000.0,"Total Equity Gross Minority Interest":403728000.0,"Stockholders Equity":403728000.0,"Gains Losses Not Affecting Retained Earnings":41000.0,"Other Equity Adjustments":41000.0,"Retained Earnings":292276000.0,"Additional Paid In Capital":111315000.0,"Capital Stock":96000.0,"Common Stock":96000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":230412000.0,"Total Non Current Liabilities Net Minority Interest":118868000.0,"Other Non Current Liabilities":11306000.0,"Non Current Deferred Liabilities":13276000.0,"Non Current Deferred Taxes Liabilities":13276000.0,"Long Term Debt And Capital Lease Obligation":94286000.0,"Long Term Capital Lease Obligation":86552000.0,"Long Term Debt":7734000.0,"Current Liabilities":111544000.0,"Current Deferred Liabilities":50859000.0,"Current Deferred Revenue":50859000.0,"Current Debt And Capital Lease Obligation":8147000.0,"Current Capital Lease Obligation":5153000.0,"Current Debt":2994000.0,"Other Current Borrowings":2994000.0,"Payables And Accrued Expenses":52538000.0,"Current Accrued Expenses":24644000.0,"Payables":27894000.0,"Accounts Payable":27894000.0,"Total Assets":634140000.0,"Total Non Current Assets":334977000.0,"Other Non Current Assets":5057000.0,"Goodwill And Other Intangible Assets":78979000.0,"Other Intangible Assets":23475000.0,"Goodwill":55504000.0,"Net PPE":250941000.0,"Accumulated Depreciation":-156243000.0,"Gross PPE":407184000.0,"Leases":null,"Construction In Progress":null,"Other Properties":407184000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":299163000.0,"Other Current Assets":5177000.0,"Inventory":69795000.0,"Finished Goods":26195000.0,"Work In Process":919000.0,"Raw Materials":42681000.0,"Receivables":209929000.0,"Other Receivables":113190000.0,"Accounts Receivable":96739000.0,"Allowance For Doubtful Accounts Receivable":-541000.0,"Gross Accounts Receivable":97280000.0,"Cash Cash Equivalents And Short Term Investments":14262000.0,"Cash And Cash Equivalents":14262000.0},"2025-12-31":{"Ordinary Shares Number":9587990.0,"Share Issued":9587990.0,"Net Debt":9479000.0,"Total Debt":102804000.0,"Tangible Book Value":316271000.0,"Invested Capital":406535000.0,"Working Capital":184882000.0,"Net Tangible Assets":316271000.0,"Capital Lease Obligations":91052000.0,"Common Stock Equity":394783000.0,"Total Capitalization":403541000.0,"Total Equity Gross Minority Interest":394783000.0,"Stockholders Equity":394783000.0,"Gains Losses Not Affecting Retained Earnings":-143000.0,"Other Equity Adjustments":-143000.0,"Retained Earnings":281742000.0,"Additional Paid In Capital":113088000.0,"Capital Stock":96000.0,"Common Stock":96000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":184847000.0,"Total Non Current Liabilities Net Minority Interest":118297000.0,"Other Non Current Liabilities":10832000.0,"Non Current Deferred Liabilities":12484000.0,"Non Current Deferred Taxes Liabilities":12484000.0,"Long Term Debt And Capital Lease Obligation":94981000.0,"Long Term Capital Lease Obligation":86223000.0,"Long Term Debt":8758000.0,"Current Liabilities":66550000.0,"Current Deferred Liabilities":8794000.0,"Current Deferred Revenue":8794000.0,"Current Debt And Capital Lease Obligation":7823000.0,"Current Capital Lease Obligation":4829000.0,"Current Debt":2994000.0,"Other Current Borrowings":2994000.0,"Payables And Accrued Expenses":49933000.0,"Current Accrued Expenses":27743000.0,"Payables":22190000.0,"Accounts Payable":22190000.0,"Total Assets":579630000.0,"Total Non Current Assets":328198000.0,"Other Non Current Assets":5283000.0,"Goodwill And Other Intangible Assets":78512000.0,"Other Intangible Assets":23008000.0,"Goodwill":55504000.0,"Net PPE":244403000.0,"Accumulated Depreciation":-153364000.0,"Gross PPE":397767000.0,"Leases":4423000.0,"Construction In Progress":8602000.0,"Other Properties":97705000.0,"Machinery Furniture Equipment":196509000.0,"Buildings And Improvements":64168000.0,"Land And Improvements":26360000.0,"Properties":0.0,"Current Assets":251432000.0,"Other Current Assets":5665000.0,"Inventory":74287000.0,"Finished Goods":23741000.0,"Work In Process":892000.0,"Raw Materials":49654000.0,"Receivables":169207000.0,"Other Receivables":91036000.0,"Accounts Receivable":78171000.0,"Allowance For Doubtful Accounts Receivable":-528000.0,"Gross Accounts Receivable":78699000.0,"Cash Cash Equivalents And Short Term Investments":2273000.0,"Cash And Cash Equivalents":2273000.0},"2025-09-30":{"Ordinary Shares Number":9634779.0,"Share Issued":9634779.0,"Net Debt":37187000.0,"Total Debt":132028000.0,"Tangible Book Value":306832000.0,"Invested Capital":426210000.0,"Working Capital":198513000.0,"Net Tangible Assets":306832000.0,"Capital Lease Obligations":92170000.0,"Common Stock Equity":386352000.0,"Total Capitalization":423216000.0,"Total Equity Gross Minority Interest":386352000.0,"Stockholders Equity":386352000.0,"Gains Losses Not Affecting Retained Earnings":-853000.0,"Other Equity Adjustments":-853000.0,"Retained Earnings":272863000.0,"Additional Paid In Capital":114246000.0,"Capital Stock":96000.0,"Common Stock":96000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":218881000.0,"Total Non Current Liabilities Net Minority Interest":142493000.0,"Other Non Current Liabilities":9807000.0,"Non Current Deferred Liabilities":8421000.0,"Non Current Deferred Taxes Liabilities":8421000.0,"Long Term Debt And Capital Lease Obligation":124265000.0,"Long Term Capital Lease Obligation":87401000.0,"Long Term Debt":36864000.0,"Current Liabilities":76388000.0,"Current Deferred Liabilities":8308000.0,"Current Deferred Revenue":8308000.0,"Current Debt And Capital Lease Obligation":7763000.0,"Current Capital Lease Obligation":4769000.0,"Current Debt":2994000.0,"Other Current Borrowings":2994000.0,"Payables And Accrued Expenses":60317000.0,"Current Accrued Expenses":32265000.0,"Payables":28052000.0,"Accounts Payable":28052000.0,"Total Assets":605233000.0,"Total Non Current Assets":330332000.0,"Other Non Current Assets":6547000.0,"Goodwill And Other Intangible Assets":79520000.0,"Other Intangible Assets":24016000.0,"Goodwill":55504000.0,"Net PPE":244265000.0,"Accumulated Depreciation":-150143000.0,"Gross PPE":394408000.0,"Leases":null,"Construction In Progress":null,"Other Properties":394408000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":274901000.0,"Other Current Assets":2693000.0,"Inventory":74521000.0,"Finished Goods":21973000.0,"Work In Process":1329000.0,"Raw Materials":51219000.0,"Receivables":195016000.0,"Other Receivables":96882000.0,"Accounts Receivable":98134000.0,"Allowance For Doubtful Accounts Receivable":-467000.0,"Gross Accounts Receivable":98601000.0,"Cash Cash Equivalents And Short Term Investments":2671000.0,"Cash And Cash Equivalents":2671000.0},"2025-06-30":{"Ordinary Shares Number":9821230.0,"Share Issued":9821230.0,"Net Debt":41586000.0,"Total Debt":135330000.0,"Tangible Book Value":298923000.0,"Invested Capital":423069000.0,"Working Capital":197205000.0,"Net Tangible Assets":298923000.0,"Capital Lease Obligations":91713000.0,"Common Stock Equity":379452000.0,"Total Capitalization":420075000.0,"Total Equity Gross Minority Interest":379452000.0,"Stockholders Equity":379452000.0,"Gains Losses Not Affecting Retained Earnings":-1014000.0,"Other Equity Adjustments":-1014000.0,"Retained Earnings":259358000.0,"Additional Paid In Capital":121010000.0,"Capital Stock":98000.0,"Common Stock":98000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":213128000.0,"Total Non Current Liabilities Net Minority Interest":146331000.0,"Other Non Current Liabilities":10289000.0,"Non Current Deferred Liabilities":8757000.0,"Non Current Deferred Taxes Liabilities":8757000.0,"Long Term Debt And Capital Lease Obligation":127285000.0,"Long Term Capital Lease Obligation":86662000.0,"Long Term Debt":40623000.0,"Current Liabilities":66797000.0,"Current Deferred Liabilities":4218000.0,"Current Deferred Revenue":4218000.0,"Current Debt And Capital Lease Obligation":8045000.0,"Current Capital Lease Obligation":5051000.0,"Current Debt":2994000.0,"Other Current Borrowings":2994000.0,"Payables And Accrued Expenses":54534000.0,"Current Accrued Expenses":23740000.0,"Payables":30794000.0,"Accounts Payable":30794000.0,"Total Assets":592580000.0,"Total Non Current Assets":328578000.0,"Other Non Current Assets":6358000.0,"Goodwill And Other Intangible Assets":80529000.0,"Other Intangible Assets":25025000.0,"Goodwill":55504000.0,"Net PPE":241691000.0,"Accumulated Depreciation":-145980000.0,"Gross PPE":387671000.0,"Leases":null,"Construction In Progress":null,"Other Properties":387671000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":264002000.0,"Other Current Assets":4298000.0,"Inventory":76477000.0,"Finished Goods":23000000.0,"Work In Process":1414000.0,"Raw Materials":52063000.0,"Receivables":181196000.0,"Other Receivables":102876000.0,"Accounts Receivable":78320000.0,"Allowance For Doubtful Accounts Receivable":-200000.0,"Gross Accounts Receivable":78520000.0,"Cash Cash Equivalents And Short Term Investments":2031000.0,"Cash And Cash Equivalents":2031000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":33970000.0,"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,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":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,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":34140000.0,"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,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":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,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":3446000.0,"Construction In Progress":32674000.0,"Other Properties":null,"Machinery Furniture Equipment":163194000.0,"Buildings And Improvements":55900000.0,"Land And Improvements":25633000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.262815,"Normalized EBITDA":27413000.0,"Net Income From Continuing Operation Net Minority Interest":15834000.0,"Reconciled Depreciation":5614000.0,"Reconciled Cost Of Revenue":125117000.0,"EBITDA":27413000.0,"EBIT":21799000.0,"Net Interest Income":-164000.0,"Interest Expense":320000.0,"Interest Income":156000.0,"Normalized Income":15834000.0,"Net Income From Continuing And Discontinued Operation":15834000.0,"Total Expenses":138325000.0,"Total Operating Income As Reported":21151000.0,"Diluted Average Shares":9791000.0,"Basic Average Shares":9638000.0,"Diluted EPS":1.62,"Basic EPS":1.64,"Diluted NI Availto Com Stockholders":15834000.0,"Net Income Common Stockholders":15834000.0,"Net Income":15834000.0,"Net Income Including Noncontrolling Interests":15834000.0,"Net Income Continuous Operations":15834000.0,"Tax Provision":5645000.0,"Pretax Income":21479000.0,"Other Income Expense":492000.0,"Other Non Operating Income Expenses":492000.0,"Net Non Operating Interest Income Expense":-164000.0,"Interest Expense Non Operating":320000.0,"Interest Income Non Operating":156000.0,"Operating Income":21151000.0,"Operating Expense":13208000.0,"Selling General And Administration":13208000.0,"Gross Profit":34359000.0,"Cost Of Revenue":125117000.0,"Total Revenue":159476000.0,"Operating Revenue":159476000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.16,"Normalized EBITDA":17659000.0,"Net Income From Continuing Operation Net Minority Interest":10534000.0,"Reconciled Depreciation":4773000.0,"Reconciled Cost Of Revenue":111589000.0,"EBITDA":17659000.0,"EBIT":12886000.0,"Net Interest Income":-348000.0,"Interest Expense":348000.0,"Interest Income":null,"Normalized Income":10534000.0,"Net Income From Continuing And Discontinued Operation":10534000.0,"Total Expenses":125597000.0,"Total Operating Income As Reported":12657000.0,"Diluted Average Shares":9790000.0,"Basic Average Shares":9578000.0,"Diluted EPS":1.08,"Basic EPS":1.1,"Diluted NI Availto Com Stockholders":10534000.0,"Net Income Common Stockholders":10534000.0,"Net Income":10534000.0,"Net Income Including Noncontrolling Interests":10534000.0,"Net Income Continuous Operations":10534000.0,"Tax Provision":2004000.0,"Pretax Income":12538000.0,"Other Income Expense":229000.0,"Other Non Operating Income Expenses":229000.0,"Net Non Operating Interest Income Expense":-348000.0,"Interest Expense Non Operating":348000.0,"Interest Income Non Operating":null,"Operating Income":12657000.0,"Operating Expense":14008000.0,"Selling General And Administration":14008000.0,"Gross Profit":26665000.0,"Cost Of Revenue":111589000.0,"Total Revenue":138254000.0,"Operating Revenue":138254000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.177642,"Normalized EBITDA":16116000.0,"Net Income From Continuing Operation Net Minority Interest":8879000.0,"Reconciled Depreciation":4896000.0,"Reconciled Cost Of Revenue":98882000.0,"EBITDA":16116000.0,"EBIT":11220000.0,"Net Interest Income":-423000.0,"Interest Expense":423000.0,"Interest Income":null,"Normalized Income":8879000.0,"Net Income From Continuing And Discontinued Operation":8879000.0,"Total Expenses":112611000.0,"Total Operating Income As Reported":13028000.0,"Diluted Average Shares":9802000.0,"Basic Average Shares":9609000.0,"Diluted EPS":0.91,"Basic EPS":0.92,"Diluted NI Availto Com Stockholders":8879000.0,"Net Income Common Stockholders":8879000.0,"Net Income":8879000.0,"Net Income Including Noncontrolling Interests":8879000.0,"Net Income Continuous Operations":8879000.0,"Tax Provision":1918000.0,"Pretax Income":10797000.0,"Other Income Expense":-1808000.0,"Other Non Operating Income Expenses":-1808000.0,"Net Non Operating Interest Income Expense":-423000.0,"Interest Expense Non Operating":423000.0,"Interest Income Non Operating":null,"Operating Income":13028000.0,"Operating Expense":13729000.0,"Selling General And Administration":13729000.0,"Gross Profit":26757000.0,"Cost Of Revenue":98882000.0,"Total Revenue":125639000.0,"Operating Revenue":125639000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.26,"Normalized EBITDA":24282000.0,"Net Income From Continuing Operation Net Minority Interest":13505000.0,"Reconciled Depreciation":5248000.0,"Reconciled Cost Of Revenue":118917000.0,"EBITDA":24282000.0,"EBIT":19034000.0,"Net Interest Income":-788000.0,"Interest Expense":788000.0,"Interest Income":null,"Normalized Income":13505000.0,"Net Income From Continuing And Discontinued Operation":13505000.0,"Total Expenses":132030000.0,"Total Operating Income As Reported":19037000.0,"Diluted Average Shares":9813000.0,"Basic Average Shares":9678000.0,"Diluted EPS":1.38,"Basic EPS":1.4,"Diluted NI Availto Com Stockholders":13505000.0,"Net Income Common Stockholders":13505000.0,"Net Income":13505000.0,"Net Income Including Noncontrolling Interests":13505000.0,"Net Income Continuous Operations":13505000.0,"Tax Provision":4741000.0,"Pretax Income":18246000.0,"Other Income Expense":-3000.0,"Other Non Operating Income Expenses":-3000.0,"Net Non Operating Interest Income Expense":-788000.0,"Interest Expense Non Operating":788000.0,"Interest Income Non Operating":null,"Operating Income":19037000.0,"Operating Expense":13113000.0,"Selling General And Administration":13113000.0,"Gross Profit":32150000.0,"Cost Of Revenue":118917000.0,"Total Revenue":151067000.0,"Operating Revenue":151067000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.274612,"Normalized EBITDA":18130000.0,"Net Income From Continuing Operation Net Minority Interest":9063000.0,"Reconciled Depreciation":4873000.0,"Reconciled Cost Of Revenue":107817000.0,"EBITDA":18130000.0,"EBIT":13257000.0,"Net Interest Income":-762000.0,"Interest Expense":763000.0,"Interest Income":1000.0,"Normalized Income":9063000.0,"Net Income From Continuing And Discontinued Operation":9063000.0,"Total Expenses":119946000.0,"Total Operating Income As Reported":13236000.0,"Diluted Average Shares":9961000.0,"Basic Average Shares":9882000.0,"Diluted EPS":0.91,"Basic EPS":0.91,"Diluted NI Availto Com Stockholders":9063000.0,"Net Income Common Stockholders":9063000.0,"Net Income":9063000.0,"Net Income Including Noncontrolling Interests":9063000.0,"Net Income Continuous Operations":9063000.0,"Tax Provision":3431000.0,"Pretax Income":12494000.0,"Other Income Expense":20000.0,"Other Non Operating Income Expenses":20000.0,"Net Non Operating Interest Income Expense":-762000.0,"Interest Expense Non Operating":763000.0,"Interest Income Non Operating":1000.0,"Operating Income":13236000.0,"Operating Expense":12129000.0,"Selling General And Administration":12129000.0,"Gross Profit":25365000.0,"Cost Of Revenue":107817000.0,"Total Revenue":133182000.0,"Operating Revenue":133182000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":9856000.0,"Repurchase Of Capital Stock":-306000.0,"Repayment Of Debt":-1297000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-4219000.0,"End Cash Position":19320000.0,"Beginning Cash Position":14262000.0,"Changes In Cash":5058000.0,"Financing Cash Flow":-4804000.0,"Cash Flow From Continuing Financing Activities":-4804000.0,"Net Other Financing Charges":-3201000.0,"Net Common Stock Issuance":-306000.0,"Common Stock Payments":-306000.0,"Net Issuance Payments Of Debt":-1297000.0,"Net Long Term Debt Issuance":-1297000.0,"Long Term Debt Payments":-1297000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-4213000.0,"Cash Flow From Continuing Investing Activities":-4213000.0,"Net Other Investing Changes":6000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-4219000.0,"Purchase Of PPE":-4219000.0,"Operating Cash Flow":14075000.0,"Cash Flow From Continuing Operating Activities":14075000.0,"Change In Working Capital":-10882000.0,"Change In Other Current Liabilities":-1278000.0,"Change In Payables And Accrued Expense":17445000.0,"Change In Accrued Expense":2202000.0,"Change In Payable":15243000.0,"Change In Account Payable":15243000.0,"Change In Prepaid Assets":1138000.0,"Change In Inventory":-21284000.0,"Change In Receivables":-6903000.0,"Changes In Account Receivables":-1653000.0,"Other Non Cash Items":1570000.0,"Stock Based Compensation":2399000.0,"Deferred Tax":-460000.0,"Deferred Income Tax":-460000.0,"Depreciation Amortization Depletion":5614000.0,"Depreciation And Amortization":5614000.0,"Amortization Cash Flow":1070000.0,"Amortization Of Intangibles":1070000.0,"Depreciation":4544000.0,"Net Income From Continuing Operations":15834000.0},"2026-03-31":{"Free Cash Flow":25796000.0,"Repurchase Of Capital Stock":-2416000.0,"Repayment Of Debt":-2913000.0,"Issuance Of Debt":1239000.0,"Capital Expenditure":-3469000.0,"End Cash Position":14262000.0,"Beginning Cash Position":2273000.0,"Changes In Cash":11989000.0,"Financing Cash Flow":-4973000.0,"Cash Flow From Continuing Financing Activities":-4973000.0,"Net Other Financing Charges":-883000.0,"Net Common Stock Issuance":-2416000.0,"Common Stock Payments":-2416000.0,"Net Issuance Payments Of Debt":-1674000.0,"Net Long Term Debt Issuance":-1674000.0,"Long Term Debt Payments":-2913000.0,"Long Term Debt Issuance":1239000.0,"Investing Cash Flow":-12303000.0,"Cash Flow From Continuing Investing Activities":-12303000.0,"Net Other Investing Changes":19000.0,"Net Business Purchase And Sale":-8853000.0,"Purchase Of Business":-8853000.0,"Net PPE Purchase And Sale":-3469000.0,"Purchase Of PPE":-3469000.0,"Operating Cash Flow":29265000.0,"Cash Flow From Continuing Operating Activities":29265000.0,"Change In Working Capital":10419000.0,"Change In Other Current Liabilities":-1272000.0,"Change In Payables And Accrued Expense":2467000.0,"Change In Accrued Expense":-3251000.0,"Change In Payable":5718000.0,"Change In Account Payable":5718000.0,"Change In Prepaid Assets":726000.0,"Change In Inventory":6390000.0,"Change In Receivables":2108000.0,"Changes In Account Receivables":-17803000.0,"Other Non Cash Items":1444000.0,"Stock Based Compensation":1304000.0,"Deferred Tax":791000.0,"Deferred Income Tax":791000.0,"Depreciation Amortization Depletion":4773000.0,"Depreciation And Amortization":4773000.0,"Amortization Cash Flow":1029000.0,"Amortization Of Intangibles":1029000.0,"Depreciation":3744000.0,"Net Income From Continuing Operations":10534000.0},"2025-12-31":{"Free Cash Flow":30820000.0,"Repurchase Of Capital Stock":-2650000.0,"Repayment Of Debt":-51382000.0,"Issuance Of Debt":22814000.0,"Capital Expenditure":-5213000.0,"End Cash Position":2273000.0,"Beginning Cash Position":2671000.0,"Changes In Cash":-398000.0,"Financing Cash Flow":-31218000.0,"Cash Flow From Continuing Financing Activities":-31218000.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":-2650000.0,"Common Stock Payments":-2650000.0,"Net Issuance Payments Of Debt":-28568000.0,"Net Long Term Debt Issuance":-28568000.0,"Long Term Debt Payments":-51382000.0,"Long Term Debt Issuance":22814000.0,"Investing Cash Flow":-5213000.0,"Cash Flow From Continuing Investing Activities":-5213000.0,"Net Other Investing Changes":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-5213000.0,"Purchase Of PPE":-5213000.0,"Operating Cash Flow":36033000.0,"Cash Flow From Continuing Operating Activities":36033000.0,"Change In Working Capital":13481000.0,"Change In Other Current Liabilities":-1175000.0,"Change In Payables And Accrued Expense":-9856000.0,"Change In Accrued Expense":-4604000.0,"Change In Payable":-5252000.0,"Change In Account Payable":-5252000.0,"Change In Prepaid Assets":-1877000.0,"Change In Inventory":234000.0,"Change In Receivables":26155000.0,"Changes In Account Receivables":19824000.0,"Other Non Cash Items":1518000.0,"Stock Based Compensation":1640000.0,"Deferred Tax":4168000.0,"Deferred Income Tax":4168000.0,"Depreciation Amortization Depletion":4896000.0,"Depreciation And Amortization":4896000.0,"Amortization Cash Flow":1008000.0,"Amortization Of Intangibles":1008000.0,"Depreciation":3888000.0,"Net Income From Continuing Operations":8879000.0},"2025-09-30":{"Free Cash Flow":13179000.0,"Repurchase Of Capital Stock":-8246000.0,"Repayment Of Debt":-47930000.0,"Issuance Of Debt":43773000.0,"Capital Expenditure":-7799000.0,"End Cash Position":2671000.0,"Beginning Cash Position":2031000.0,"Changes In Cash":640000.0,"Financing Cash Flow":-12549000.0,"Cash Flow From Continuing Financing Activities":-12549000.0,"Net Other Financing Charges":-146000.0,"Net Common Stock Issuance":-8246000.0,"Common Stock Payments":-8246000.0,"Net Issuance Payments Of Debt":-4157000.0,"Net Long Term Debt Issuance":-4157000.0,"Long Term Debt Payments":-47930000.0,"Long Term Debt Issuance":43773000.0,"Investing Cash Flow":-7789000.0,"Cash Flow From Continuing Investing Activities":-7789000.0,"Net Other Investing Changes":10000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-7799000.0,"Purchase Of PPE":-7799000.0,"Operating Cash Flow":20978000.0,"Cash Flow From Continuing Operating Activities":20978000.0,"Change In Working Capital":-790000.0,"Change In Other Current Liabilities":-1176000.0,"Change In Payables And Accrued Expense":7201000.0,"Change In Accrued Expense":8538000.0,"Change In Payable":-1337000.0,"Change In Account Payable":-1337000.0,"Change In Prepaid Assets":1515000.0,"Change In Inventory":1956000.0,"Change In Receivables":-10286000.0,"Changes In Account Receivables":-20371000.0,"Other Non Cash Items":2123000.0,"Stock Based Compensation":1232000.0,"Deferred Tax":-340000.0,"Deferred Income Tax":-340000.0,"Depreciation Amortization Depletion":5248000.0,"Depreciation And Amortization":5248000.0,"Amortization Cash Flow":1009000.0,"Amortization Of Intangibles":1009000.0,"Depreciation":4239000.0,"Net Income From Continuing Operations":13505000.0},"2025-06-30":{"Free Cash Flow":1929000.0,"Repurchase Of Capital Stock":-7455000.0,"Repayment Of Debt":-45719000.0,"Issuance Of Debt":49663000.0,"Capital Expenditure":-3495000.0,"End Cash Position":2031000.0,"Beginning Cash Position":5285000.0,"Changes In Cash":-3254000.0,"Financing Cash Flow":-5204000.0,"Cash Flow From Continuing Financing Activities":-5204000.0,"Net Other Financing Charges":-1693000.0,"Net Common Stock Issuance":-7455000.0,"Common Stock Payments":-7455000.0,"Net Issuance Payments Of Debt":3944000.0,"Net Long Term Debt Issuance":3944000.0,"Long Term Debt Payments":-45719000.0,"Long Term Debt Issuance":49663000.0,"Investing Cash Flow":-3474000.0,"Cash Flow From Continuing Investing Activities":-3474000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-3495000.0,"Purchase Of PPE":-3495000.0,"Operating Cash Flow":5424000.0,"Cash Flow From Continuing Operating Activities":5424000.0,"Change In Working Capital":-12028000.0,"Change In Other Current Liabilities":-1422000.0,"Change In Payables And Accrued Expense":4889000.0,"Change In Accrued Expense":1359000.0,"Change In Payable":3530000.0,"Change In Account Payable":3530000.0,"Change In Prepaid Assets":1776000.0,"Change In Inventory":4207000.0,"Change In Receivables":-21478000.0,"Changes In Account Receivables":-18481000.0,"Other Non Cash Items":2253000.0,"Stock Based Compensation":1554000.0,"Deferred Tax":-291000.0,"Deferred Income Tax":-291000.0,"Depreciation Amortization Depletion":4873000.0,"Depreciation And Amortization":4873000.0,"Amortization Cash Flow":1008000.0,"Amortization Of Intangibles":1008000.0,"Depreciation":3865000.0,"Net Income From Continuing Operations":9063000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net 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":0.0,"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 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,"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,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net 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":1000.0,"Net Business Purchase And Sale":0.0,"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 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,"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,"Net Income From Continuing Operations":null}}}