{"ticker":"OPY","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":10708005.0,"Share Issued":10708005.0,"Net Debt":712025000.0,"Total Debt":891663000.0,"Tangible Book Value":805124000.0,"Invested Capital":1733918000.0,"Working Capital":2619002000.0,"Net Tangible Assets":805124000.0,"Capital Lease Obligations":141185000.0,"Common Stock Equity":983440000.0,"Total Capitalization":1733918000.0,"Total Equity Gross Minority Interest":996655000.0,"Minority Interest":13215000.0,"Stockholders Equity":983440000.0,"Gains Losses Not Affecting Retained Earnings":5188000.0,"Other Equity Adjustments":5188000.0,"Retained Earnings":950117000.0,"Additional Paid In Capital":28124000.0,"Capital Stock":11000.0,"Common Stock":11000.0,"Total Liabilities Net Minority Interest":3234071000.0,"Total Non Current Liabilities Net Minority Interest":2502494000.0,"Other Non Current Liabilities":1225737000.0,"Employee Benefits":346537000.0,"Non Current Deferred Liabilities":38557000.0,"Non Current Deferred Taxes Liabilities":38557000.0,"Long Term Debt And Capital Lease Obligation":891663000.0,"Long Term Capital Lease Obligation":141185000.0,"Long Term Debt":750478000.0,"Current Liabilities":731577000.0,"Payables And Accrued Expenses":731577000.0,"Payables":731577000.0,"Other Payable":480826000.0,"Total Tax Payable":275000.0,"Income Tax Payable":275000.0,"Accounts Payable":250476000.0,"Total Assets":4230726000.0,"Total Non Current Assets":880147000.0,"Other Non Current Assets":257474000.0,"Investments And Advances":306179000.0,"Investmentin Financial Assets":306179000.0,"Available For Sale Securities":306179000.0,"Goodwill And Other Intangible Assets":178316000.0,"Other Intangible Assets":34709000.0,"Goodwill":143607000.0,"Net PPE":138178000.0,"Accumulated Depreciation":-257248000.0,"Gross PPE":395426000.0,"Leases":null,"Other Properties":259158000.0,"Machinery Furniture Equipment":136268000.0,"Properties":null,"Current Assets":3350579000.0,"Restricted Cash":1226378000.0,"Prepaid Assets":158268000.0,"Receivables":1927480000.0,"Other Receivables":317228000.0,"Taxes Receivable":5997000.0,"Notes Receivable":53482000.0,"Accounts Receivable":1550773000.0,"Allowance For Doubtful Accounts Receivable":-166000.0,"Gross Accounts Receivable":1550939000.0,"Cash Cash Equivalents And Short Term Investments":38453000.0,"Cash And Cash Equivalents":38453000.0},"2026-03-31":{"Ordinary Shares Number":10708005.0,"Share Issued":10708005.0,"Net Debt":585389000.0,"Total Debt":767513000.0,"Tangible Book Value":773943000.0,"Invested Capital":1572416000.0,"Working Capital":2549944000.0,"Net Tangible Assets":773943000.0,"Capital Lease Obligations":147523000.0,"Common Stock Equity":952426000.0,"Total Capitalization":1572416000.0,"Total Equity Gross Minority Interest":965641000.0,"Minority Interest":13215000.0,"Stockholders Equity":952426000.0,"Gains Losses Not Affecting Retained Earnings":3910000.0,"Other Equity Adjustments":3910000.0,"Retained Earnings":924908000.0,"Additional Paid In Capital":23597000.0,"Capital Stock":11000.0,"Common Stock":11000.0,"Total Liabilities Net Minority Interest":2849637000.0,"Total Non Current Liabilities Net Minority Interest":2242106000.0,"Other Non Current Liabilities":1188223000.0,"Employee Benefits":244269000.0,"Non Current Deferred Liabilities":42101000.0,"Non Current Deferred Taxes Liabilities":42101000.0,"Long Term Debt And Capital Lease Obligation":767513000.0,"Long Term Capital Lease Obligation":147523000.0,"Long Term Debt":619990000.0,"Current Liabilities":607531000.0,"Payables And Accrued Expenses":607531000.0,"Payables":607531000.0,"Other Payable":450867000.0,"Total Tax Payable":12444000.0,"Income Tax Payable":12444000.0,"Accounts Payable":144220000.0,"Total Assets":3815278000.0,"Total Non Current Assets":657803000.0,"Other Non Current Assets":242777000.0,"Investments And Advances":92945000.0,"Investmentin Financial Assets":92945000.0,"Available For Sale Securities":92945000.0,"Goodwill And Other Intangible Assets":178483000.0,"Other Intangible Assets":34876000.0,"Goodwill":143607000.0,"Net PPE":143598000.0,"Accumulated Depreciation":-247910000.0,"Gross PPE":391508000.0,"Leases":null,"Other Properties":257125000.0,"Machinery Furniture Equipment":134383000.0,"Properties":null,"Current Assets":3157475000.0,"Restricted Cash":1172973000.0,"Prepaid Assets":114230000.0,"Receivables":1835671000.0,"Other Receivables":295376000.0,"Taxes Receivable":1403000.0,"Notes Receivable":55137000.0,"Accounts Receivable":1483755000.0,"Allowance For Doubtful Accounts Receivable":-154000.0,"Gross Accounts Receivable":1483909000.0,"Cash Cash Equivalents And Short Term Investments":34601000.0,"Cash And Cash Equivalents":34601000.0},"2025-12-31":{"Ordinary Shares Number":10487240.0,"Share Issued":10487240.0,"Net Debt":435134000.0,"Total Debt":628467000.0,"Tangible Book Value":805174000.0,"Invested Capital":1457362000.0,"Working Capital":2549336000.0,"Net Tangible Assets":805174000.0,"Capital Lease Obligations":154928000.0,"Common Stock Equity":983823000.0,"Total Capitalization":1457362000.0,"Total Equity Gross Minority Interest":997029000.0,"Minority Interest":13206000.0,"Stockholders Equity":983823000.0,"Gains Losses Not Affecting Retained Earnings":3697000.0,"Other Equity Adjustments":3697000.0,"Retained Earnings":947413000.0,"Additional Paid In Capital":32703000.0,"Capital Stock":10000.0,"Common Stock":10000.0,"Total Liabilities Net Minority Interest":2725386000.0,"Total Non Current Liabilities Net Minority Interest":2214786000.0,"Other Non Current Liabilities":1164843000.0,"Employee Benefits":374420000.0,"Non Current Deferred Liabilities":47056000.0,"Non Current Deferred Taxes Liabilities":47056000.0,"Long Term Debt And Capital Lease Obligation":628467000.0,"Long Term Capital Lease Obligation":154928000.0,"Long Term Debt":473539000.0,"Current Liabilities":510600000.0,"Payables And Accrued Expenses":510600000.0,"Payables":510600000.0,"Other Payable":421360000.0,"Total Tax Payable":15640000.0,"Income Tax Payable":15640000.0,"Accounts Payable":73600000.0,"Total Assets":3722415000.0,"Total Non Current Assets":662479000.0,"Other Non Current Assets":261018000.0,"Investments And Advances":71299000.0,"Investmentin Financial Assets":71299000.0,"Available For Sale Securities":71299000.0,"Goodwill And Other Intangible Assets":178649000.0,"Other Intangible Assets":35042000.0,"Goodwill":143607000.0,"Net PPE":151513000.0,"Accumulated Depreciation":-238967000.0,"Gross PPE":390480000.0,"Leases":65498000.0,"Other Properties":256116000.0,"Machinery Furniture Equipment":68866000.0,"Properties":0.0,"Current Assets":3059936000.0,"Restricted Cash":1179503000.0,"Prepaid Assets":107607000.0,"Receivables":1734421000.0,"Other Receivables":260001000.0,"Taxes Receivable":1406000.0,"Notes Receivable":57965000.0,"Accounts Receivable":1415049000.0,"Allowance For Doubtful Accounts Receivable":-131000.0,"Gross Accounts Receivable":1415180000.0,"Cash Cash Equivalents And Short Term Investments":38405000.0,"Cash And Cash Equivalents":38405000.0},"2025-09-30":{"Ordinary Shares Number":10520549.0,"Share Issued":10520549.0,"Net Debt":525370000.0,"Total Debt":722485000.0,"Tangible Book Value":741458000.0,"Invested Capital":1483932000.0,"Working Capital":2512021000.0,"Net Tangible Assets":741458000.0,"Capital Lease Obligations":158827000.0,"Common Stock Equity":920274000.0,"Total Capitalization":1483932000.0,"Total Equity Gross Minority Interest":920274000.0,"Minority Interest":null,"Stockholders Equity":920274000.0,"Gains Losses Not Affecting Retained Earnings":2801000.0,"Other Equity Adjustments":2801000.0,"Retained Earnings":887740000.0,"Additional Paid In Capital":29723000.0,"Capital Stock":10000.0,"Common Stock":10000.0,"Total Liabilities Net Minority Interest":2897874000.0,"Total Non Current Liabilities Net Minority Interest":2301409000.0,"Other Non Current Liabilities":1216359000.0,"Employee Benefits":319512000.0,"Non Current Deferred Liabilities":43053000.0,"Non Current Deferred Taxes Liabilities":43053000.0,"Long Term Debt And Capital Lease Obligation":722485000.0,"Long Term Capital Lease Obligation":158827000.0,"Long Term Debt":563658000.0,"Current Liabilities":596465000.0,"Payables And Accrued Expenses":596465000.0,"Payables":596465000.0,"Other Payable":517834000.0,"Total Tax Payable":238000.0,"Income Tax Payable":238000.0,"Accounts Payable":78393000.0,"Total Assets":3818148000.0,"Total Non Current Assets":709662000.0,"Other Non Current Assets":258390000.0,"Investments And Advances":116830000.0,"Investmentin Financial Assets":116830000.0,"Available For Sale Securities":116830000.0,"Goodwill And Other Intangible Assets":178816000.0,"Other Intangible Assets":35209000.0,"Goodwill":143607000.0,"Net PPE":155626000.0,"Accumulated Depreciation":-232281000.0,"Gross PPE":387907000.0,"Leases":null,"Other Properties":254600000.0,"Machinery Furniture Equipment":133307000.0,"Properties":null,"Current Assets":3108486000.0,"Restricted Cash":1199263000.0,"Prepaid Assets":100008000.0,"Receivables":1770927000.0,"Other Receivables":325342000.0,"Taxes Receivable":3693000.0,"Notes Receivable":67366000.0,"Accounts Receivable":1374526000.0,"Allowance For Doubtful Accounts Receivable":-152000.0,"Gross Accounts Receivable":1374678000.0,"Cash Cash Equivalents And Short Term Investments":38288000.0,"Cash And Cash Equivalents":38288000.0},"2025-06-30":{"Ordinary Shares Number":10517924.0,"Share Issued":10517924.0,"Net Debt":722071000.0,"Total Debt":925538000.0,"Tangible Book Value":717875000.0,"Invested Capital":1656547000.0,"Working Capital":2389150000.0,"Net Tangible Assets":717875000.0,"Capital Lease Obligations":165849000.0,"Common Stock Equity":896858000.0,"Total Capitalization":1656547000.0,"Total Equity Gross Minority Interest":896858000.0,"Minority Interest":null,"Stockholders Equity":896858000.0,"Gains Losses Not Affecting Retained Earnings":2350000.0,"Other Equity Adjustments":2350000.0,"Retained Earnings":867922000.0,"Additional Paid In Capital":26576000.0,"Capital Stock":10000.0,"Common Stock":10000.0,"Total Liabilities Net Minority Interest":2790481000.0,"Total Non Current Liabilities Net Minority Interest":2227989000.0,"Other Non Current Liabilities":1025491000.0,"Employee Benefits":232728000.0,"Non Current Deferred Liabilities":44232000.0,"Non Current Deferred Taxes Liabilities":44232000.0,"Long Term Debt And Capital Lease Obligation":925538000.0,"Long Term Capital Lease Obligation":165849000.0,"Long Term Debt":759689000.0,"Current Liabilities":562492000.0,"Payables And Accrued Expenses":562492000.0,"Payables":562492000.0,"Other Payable":497926000.0,"Total Tax Payable":174000.0,"Income Tax Payable":174000.0,"Accounts Payable":64392000.0,"Total Assets":3687339000.0,"Total Non Current Assets":735697000.0,"Other Non Current Assets":209398000.0,"Investments And Advances":184688000.0,"Investmentin Financial Assets":184688000.0,"Available For Sale Securities":184688000.0,"Goodwill And Other Intangible Assets":178983000.0,"Other Intangible Assets":35376000.0,"Goodwill":143607000.0,"Net PPE":162628000.0,"Accumulated Depreciation":-227022000.0,"Gross PPE":389650000.0,"Leases":null,"Other Properties":257575000.0,"Machinery Furniture Equipment":132075000.0,"Properties":null,"Current Assets":2951642000.0,"Restricted Cash":1072282000.0,"Prepaid Assets":143032000.0,"Receivables":1698710000.0,"Other Receivables":290181000.0,"Taxes Receivable":2663000.0,"Notes Receivable":64316000.0,"Accounts Receivable":1341550000.0,"Allowance For Doubtful Accounts Receivable":-169000.0,"Gross Accounts Receivable":1341719000.0,"Cash Cash Equivalents And Short Term Investments":37618000.0,"Cash And Cash Equivalents":37618000.0},"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,"Minority Interest":0.0,"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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":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,"Payables And Accrued Expenses":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":64599000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":0.0,"Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Notes Receivable":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":0.306604,"Normalized EBITDA":68950000.0,"Net Income From Continuing Operation Net Minority Interest":27351000.0,"Reconciled Depreciation":9623000.0,"Reconciled Cost Of Revenue":315110000.0,"EBITDA":68950000.0,"EBIT":59327000.0,"Net Interest Income":-19882000.0,"Interest Expense":19882000.0,"Normalized Income":27351000.0,"Net Income From Continuing And Discontinued Operation":27351000.0,"Total Expenses":358453000.0,"Rent Expense Supplemental":15507000.0,"Diluted Average Shares":11483286.0,"Basic Average Shares":10708005.0,"Diluted EPS":2.38,"Basic EPS":2.55,"Diluted NI Availto Com Stockholders":27351000.0,"Net Income Common Stockholders":27351000.0,"Net Income":27351000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":27351000.0,"Net Income Continuous Operations":27351000.0,"Tax Provision":12094000.0,"Pretax Income":39445000.0,"Other Income Expense":-37096000.0,"Other Non Operating Income Expenses":-37096000.0,"Net Non Operating Interest Income Expense":-19882000.0,"Interest Expense Non Operating":19882000.0,"Operating Income":96423000.0,"Operating Expense":43343000.0,"Selling General And Administration":43343000.0,"General And Administrative Expense":43343000.0,"Other Gand A":27836000.0,"Rent And Landing Fees":15507000.0,"Gross Profit":139766000.0,"Cost Of Revenue":315110000.0,"Total Revenue":454876000.0,"Operating Revenue":437922000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.238,"Normalized EBITDA":1075000.0,"Net Income From Continuing Operation Net Minority Interest":-20578000.0,"Reconciled Depreciation":9390000.0,"Reconciled Cost Of Revenue":302362000.0,"EBITDA":1075000.0,"EBIT":-8315000.0,"Net Interest Income":-18686000.0,"Interest Expense":18686000.0,"Normalized Income":-20578000.0,"Net Income From Continuing And Discontinued Operation":-20578000.0,"Total Expenses":344703000.0,"Rent Expense Supplemental":15775000.0,"Diluted Average Shares":10642909.0,"Basic Average Shares":10642909.0,"Diluted EPS":-1.93,"Basic EPS":-1.93,"Diluted NI Availto Com Stockholders":-20578000.0,"Net Income Common Stockholders":-20578000.0,"Net Income":-20578000.0,"Minority Interests":-9000.0,"Net Income Including Noncontrolling Interests":-20569000.0,"Net Income Continuous Operations":-20569000.0,"Tax Provision":-6432000.0,"Pretax Income":-27001000.0,"Other Income Expense":-108707000.0,"Other Non Operating Income Expenses":-108707000.0,"Net Non Operating Interest Income Expense":-18686000.0,"Interest Expense Non Operating":18686000.0,"Operating Income":100392000.0,"Operating Expense":42341000.0,"Selling General And Administration":42341000.0,"General And Administrative Expense":42341000.0,"Other Gand A":26566000.0,"Rent And Landing Fees":15775000.0,"Gross Profit":142733000.0,"Cost Of Revenue":302362000.0,"Total Revenue":445095000.0,"Operating Revenue":442215000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.302463,"Normalized EBITDA":135622000.0,"Net Income From Continuing Operation Net Minority Interest":74362000.0,"Reconciled Depreciation":9512000.0,"Reconciled Cost Of Revenue":266322000.0,"EBITDA":135622000.0,"EBIT":126110000.0,"Net Interest Income":-20140000.0,"Interest Expense":20140000.0,"Normalized Income":74362000.0,"Net Income From Continuing And Discontinued Operation":74362000.0,"Total Expenses":309900000.0,"Rent Expense Supplemental":16132000.0,"Diluted Average Shares":11456283.0,"Basic Average Shares":10505084.0,"Diluted EPS":6.51,"Basic EPS":7.08,"Diluted NI Availto Com Stockholders":74362000.0,"Net Income Common Stockholders":74362000.0,"Net Income":74362000.0,"Minority Interests":444000.0,"Net Income Including Noncontrolling Interests":73918000.0,"Net Income Continuous Operations":73918000.0,"Tax Provision":32052000.0,"Pretax Income":105970000.0,"Other Income Expense":-36620000.0,"Other Non Operating Income Expenses":-36620000.0,"Net Non Operating Interest Income Expense":-20140000.0,"Interest Expense Non Operating":20140000.0,"Operating Income":162730000.0,"Operating Expense":43578000.0,"Selling General And Administration":43578000.0,"General And Administrative Expense":43578000.0,"Other Gand A":27446000.0,"Rent And Landing Fees":16132000.0,"Gross Profit":206308000.0,"Cost Of Revenue":266322000.0,"Total Revenue":472630000.0,"Operating Revenue":466455000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.314,"Normalized EBITDA":63599000.0,"Net Income From Continuing Operation Net Minority Interest":21712000.0,"Reconciled Depreciation":9468000.0,"Reconciled Cost Of Revenue":297072000.0,"EBITDA":63599000.0,"EBIT":54131000.0,"Net Interest Income":-22496000.0,"Interest Expense":22496000.0,"Normalized Income":21712000.0,"Net Income From Continuing And Discontinued Operation":21712000.0,"Total Expenses":338981000.0,"Rent Expense Supplemental":15971000.0,"Diluted Average Shares":11450346.0,"Basic Average Shares":10519722.0,"Diluted EPS":1.9,"Basic EPS":2.06,"Diluted NI Availto Com Stockholders":21712000.0,"Net Income Common Stockholders":21712000.0,"Net Income":21712000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":21712000.0,"Net Income Continuous Operations":21712000.0,"Tax Provision":9923000.0,"Pretax Income":31635000.0,"Other Income Expense":-31326000.0,"Other Non Operating Income Expenses":-31326000.0,"Net Non Operating Interest Income Expense":-22496000.0,"Interest Expense Non Operating":22496000.0,"Operating Income":85457000.0,"Operating Expense":41909000.0,"Selling General And Administration":41909000.0,"General And Administrative Expense":41909000.0,"Other Gand A":25938000.0,"Rent And Landing Fees":15971000.0,"Gross Profit":127366000.0,"Cost Of Revenue":297072000.0,"Total Revenue":424438000.0,"Operating Revenue":414686000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.327103,"Normalized EBITDA":64216000.0,"Net Income From Continuing Operation Net Minority Interest":21674000.0,"Reconciled Depreciation":9477000.0,"Reconciled Cost Of Revenue":246115000.0,"EBITDA":64216000.0,"EBIT":54739000.0,"Net Interest Income":-22529000.0,"Interest Expense":22529000.0,"Normalized Income":21674000.0,"Net Income From Continuing And Discontinued Operation":21674000.0,"Total Expenses":287897000.0,"Rent Expense Supplemental":15578000.0,"Diluted Average Shares":11349049.0,"Basic Average Shares":10520219.0,"Diluted EPS":1.91,"Basic EPS":2.06,"Diluted NI Availto Com Stockholders":21674000.0,"Net Income Common Stockholders":21674000.0,"Net Income":21674000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":21674000.0,"Net Income Continuous Operations":21674000.0,"Tax Provision":10536000.0,"Pretax Income":32210000.0,"Other Income Expense":-30542000.0,"Other Non Operating Income Expenses":-30542000.0,"Net Non Operating Interest Income Expense":-22529000.0,"Interest Expense Non Operating":22529000.0,"Operating Income":85281000.0,"Operating Expense":41782000.0,"Selling General And Administration":41782000.0,"General And Administrative Expense":41782000.0,"Other Gand A":26204000.0,"Rent And Landing Fees":15578000.0,"Gross Profit":127063000.0,"Cost Of Revenue":246115000.0,"Total Revenue":373178000.0,"Operating Revenue":360389000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-57055000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":62000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":985000.0,"Income Tax Paid Supplemental Data":32368000.0,"End Cash Position":38453000.0,"Beginning Cash Position":34601000.0,"Changes In Cash":3852000.0,"Financing Cash Flow":59858000.0,"Cash Flow From Continuing Financing Activities":59858000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-2142000.0,"Common Stock Dividend Paid":-2142000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":62000000.0,"Net Long Term Debt Issuance":62000000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":62000000.0,"Investing Cash Flow":-981000.0,"Cash Flow From Continuing Investing Activities":-981000.0,"Net Other Investing Changes":1049000.0,"Net PPE Purchase And Sale":-2030000.0,"Purchase Of PPE":-2030000.0,"Operating Cash Flow":-55025000.0,"Cash Flow From Continuing Operating Activities":-55025000.0,"Change In Working Capital":-121400000.0,"Change In Other Current Liabilities":33790000.0,"Change In Other Current Assets":-281017000.0,"Change In Payables And Accrued Expense":265316000.0,"Change In Accrued Expense":77374000.0,"Change In Payable":187942000.0,"Change In Account Payable":212684000.0,"Change In Tax Payable":-12169000.0,"Change In Income Tax Payable":-12169000.0,"Change In Prepaid Assets":-44038000.0,"Change In Receivables":-95451000.0,"Changes In Account Receivables":-88882000.0,"Other Non Cash Items":3540000.0,"Stock Based Compensation":29437000.0,"Provisionand Write Offof Assets":12000.0,"Deferred Tax":-3588000.0,"Deferred Income Tax":-3588000.0,"Depreciation Amortization Depletion":9623000.0,"Depreciation And Amortization":9623000.0,"Amortization Cash Flow":166000.0,"Amortization Of Intangibles":166000.0,"Depreciation":9457000.0,"Net Income From Continuing Operations":27351000.0},"2026-03-31":{"Free Cash Flow":-189982000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":211100000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":18738000.0,"Income Tax Paid Supplemental Data":1664000.0,"End Cash Position":34601000.0,"Beginning Cash Position":38405000.0,"Changes In Cash":-3804000.0,"Financing Cash Flow":185629000.0,"Cash Flow From Continuing Financing Activities":185629000.0,"Net Other Financing Charges":-13057000.0,"Cash Dividends Paid":-12414000.0,"Common Stock Dividend Paid":-12414000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":211100000.0,"Net Long Term Debt Issuance":211100000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":211100000.0,"Investing Cash Flow":549000.0,"Cash Flow From Continuing Investing Activities":549000.0,"Net Other Investing Changes":549000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-189982000.0,"Cash Flow From Continuing Operating Activities":-189982000.0,"Change In Working Capital":-204395000.0,"Change In Other Current Liabilities":27246000.0,"Change In Other Current Assets":2878000.0,"Change In Payables And Accrued Expense":-122167000.0,"Change In Accrued Expense":-152436000.0,"Change In Payable":30269000.0,"Change In Account Payable":32058000.0,"Change In Tax Payable":-3196000.0,"Change In Income Tax Payable":-3196000.0,"Change In Prepaid Assets":-6623000.0,"Change In Receivables":-105729000.0,"Changes In Account Receivables":-104103000.0,"Other Non Cash Items":4368000.0,"Stock Based Compensation":26237000.0,"Provisionand Write Offof Assets":22000.0,"Deferred Tax":-5035000.0,"Deferred Income Tax":-5035000.0,"Depreciation Amortization Depletion":9390000.0,"Depreciation And Amortization":9390000.0,"Amortization Cash Flow":167000.0,"Amortization Of Intangibles":167000.0,"Depreciation":9223000.0,"Net Income From Continuing Operations":-20569000.0},"2025-12-31":{"Free Cash Flow":175821000.0,"Repurchase Of Capital Stock":-2308000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1179000.0,"Interest Paid Supplemental Data":20400000.0,"Income Tax Paid Supplemental Data":9972000.0,"End Cash Position":38405000.0,"Beginning Cash Position":38288000.0,"Changes In Cash":117000.0,"Financing Cash Flow":-176113000.0,"Cash Flow From Continuing Financing Activities":-176113000.0,"Net Other Financing Charges":13588000.0,"Cash Dividends Paid":-1893000.0,"Common Stock Dividend Paid":-1893000.0,"Net Common Stock Issuance":-2308000.0,"Common Stock Payments":-2308000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-185500000.0,"Net Long Term Debt Issuance":-10200000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-770000.0,"Cash Flow From Continuing Investing Activities":-770000.0,"Net Other Investing Changes":409000.0,"Net PPE Purchase And Sale":-1179000.0,"Purchase Of PPE":-1179000.0,"Operating Cash Flow":177000000.0,"Cash Flow From Continuing Operating Activities":177000000.0,"Change In Working Capital":83032000.0,"Change In Other Current Liabilities":-58119000.0,"Change In Other Current Assets":63241000.0,"Change In Payables And Accrued Expense":52323000.0,"Change In Accrued Expense":54681000.0,"Change In Payable":-2358000.0,"Change In Account Payable":-19344000.0,"Change In Tax Payable":15402000.0,"Change In Income Tax Payable":15402000.0,"Change In Prepaid Assets":-7599000.0,"Change In Receivables":33186000.0,"Changes In Account Receivables":24839000.0,"Other Non Cash Items":3250000.0,"Stock Based Compensation":3269000.0,"Provisionand Write Offof Assets":-21000.0,"Deferred Tax":4040000.0,"Deferred Income Tax":4040000.0,"Depreciation Amortization Depletion":9512000.0,"Depreciation And Amortization":9512000.0,"Amortization Cash Flow":167000.0,"Amortization Of Intangibles":167000.0,"Depreciation":9345000.0,"Net Income From Continuing Operations":73918000.0},"2025-09-30":{"Free Cash Flow":62217000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":-61500000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1206000.0,"Interest Paid Supplemental Data":44545000.0,"Income Tax Paid Supplemental Data":11974000.0,"End Cash Position":38288000.0,"Beginning Cash Position":37618000.0,"Changes In Cash":670000.0,"Financing Cash Flow":-63394000.0,"Cash Flow From Continuing Financing Activities":-63394000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-1894000.0,"Common Stock Dividend Paid":-1894000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-61500000.0,"Net Long Term Debt Issuance":-61500000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":-61500000.0,"Investing Cash Flow":641000.0,"Cash Flow From Continuing Investing Activities":641000.0,"Net Other Investing Changes":1847000.0,"Net PPE Purchase And Sale":-1206000.0,"Purchase Of PPE":-1206000.0,"Operating Cash Flow":63423000.0,"Cash Flow From Continuing Operating Activities":63423000.0,"Change In Working Capital":12358000.0,"Change In Other Current Liabilities":174559000.0,"Change In Other Current Assets":-109420000.0,"Change In Payables And Accrued Expense":-19151000.0,"Change In Accrued Expense":73311000.0,"Change In Payable":-92462000.0,"Change In Account Payable":-97161000.0,"Change In Tax Payable":64000.0,"Change In Income Tax Payable":64000.0,"Change In Prepaid Assets":43024000.0,"Change In Receivables":-76654000.0,"Changes In Account Receivables":-68120000.0,"Other Non Cash Items":4363000.0,"Stock Based Compensation":16620000.0,"Provisionand Write Offof Assets":-17000.0,"Deferred Tax":-1081000.0,"Deferred Income Tax":-1081000.0,"Depreciation Amortization Depletion":9468000.0,"Depreciation And Amortization":9468000.0,"Amortization Cash Flow":167000.0,"Amortization Of Intangibles":167000.0,"Depreciation":9301000.0,"Net Income From Continuing Operations":21712000.0},"2025-06-30":{"Free Cash Flow":38942000.0,"Repurchase Of Capital Stock":-581000.0,"Repayment Of Debt":null,"Issuance Of Debt":-35700000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1127000.0,"Interest Paid Supplemental Data":1335000.0,"Income Tax Paid Supplemental Data":23906000.0,"End Cash Position":37618000.0,"Beginning Cash Position":36696000.0,"Changes In Cash":922000.0,"Financing Cash Flow":-38247000.0,"Cash Flow From Continuing Financing Activities":-38247000.0,"Net Other Financing Charges":-73000.0,"Cash Dividends Paid":-1893000.0,"Common Stock Dividend Paid":-1893000.0,"Net Common Stock Issuance":-581000.0,"Common Stock Payments":-581000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-35700000.0,"Net Long Term Debt Issuance":-35700000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":-35700000.0,"Investing Cash Flow":-900000.0,"Cash Flow From Continuing Investing Activities":-900000.0,"Net Other Investing Changes":227000.0,"Net PPE Purchase And Sale":-1127000.0,"Purchase Of PPE":-1127000.0,"Operating Cash Flow":40069000.0,"Cash Flow From Continuing Operating Activities":40069000.0,"Change In Working Capital":-6356000.0,"Change In Other Current Liabilities":-87837000.0,"Change In Other Current Assets":-41826000.0,"Change In Payables And Accrued Expense":204599000.0,"Change In Accrued Expense":43041000.0,"Change In Payable":161558000.0,"Change In Account Payable":176010000.0,"Change In Tax Payable":-11249000.0,"Change In Income Tax Payable":-11249000.0,"Change In Prepaid Assets":-47210000.0,"Change In Receivables":-34082000.0,"Changes In Account Receivables":-31489000.0,"Other Non Cash Items":4396000.0,"Stock Based Compensation":11600000.0,"Provisionand Write Offof Assets":4000.0,"Deferred Tax":-726000.0,"Deferred Income Tax":-726000.0,"Depreciation Amortization Depletion":9477000.0,"Depreciation And Amortization":9477000.0,"Amortization Cash Flow":167000.0,"Amortization Of Intangibles":167000.0,"Depreciation":9310000.0,"Net Income From Continuing Operations":21674000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":107400000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1681000.0,"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,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":107400000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In 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 Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":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":-113050000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-3261000.0,"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,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":-113050000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In 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 Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":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}}}