{"ticker":"OTLY","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":638245161.0,"Share Issued":638245161.0,"Net Debt":473118000.0,"Total Debt":549059000.0,"Tangible Book Value":-154567000.0,"Invested Capital":493294000.0,"Working Capital":-329701000.0,"Net Tangible Assets":-154567000.0,"Capital Lease Obligations":31294000.0,"Common Stock Equity":-24471000.0,"Total Capitalization":148882000.0,"Total Equity Gross Minority Interest":-23499000.0,"Minority Interest":972000.0,"Stockholders Equity":-24471000.0,"Gains Losses Not Affecting Retained Earnings":-231460000.0,"Other Equity Adjustments":-231460000.0,"Treasury Stock":0.0,"Retained Earnings":-1434724000.0,"Additional Paid In Capital":1641601000.0,"Capital Stock":112000.0,"Common Stock":112000.0,"Total Liabilities Net Minority Interest":767499000.0,"Total Non Current Liabilities Net Minority Interest":192618000.0,"Long Term Debt And Capital Lease Obligation":192618000.0,"Long Term Capital Lease Obligation":19265000.0,"Long Term Debt":173353000.0,"Long Term Provisions":null,"Current Liabilities":574881000.0,"Other Current Liabilities":10783000.0,"Current Debt And Capital Lease Obligation":356441000.0,"Current Capital Lease Obligation":12029000.0,"Current Debt":344412000.0,"Other Current Borrowings":344412000.0,"Current Provisions":12604000.0,"Payables And Accrued Expenses":195053000.0,"Current Accrued Expenses":119350000.0,"Payables":75703000.0,"Total Tax Payable":1121000.0,"Accounts Payable":74582000.0,"Total Assets":744000000.0,"Total Non Current Assets":498820000.0,"Non Current Prepaid Assets":15133000.0,"Non Current Deferred Assets":4755000.0,"Non Current Deferred Taxes Assets":4755000.0,"Non Current Note Receivables":29714000.0,"Non Current Accounts Receivable":299000.0,"Financial Assets":3745000.0,"Goodwill And Other Intangible Assets":130096000.0,"Other Intangible Assets":8627000.0,"Goodwill":121469000.0,"Net PPE":315078000.0,"Accumulated Depreciation":-226457000.0,"Gross PPE":541535000.0,"Leases":54419000.0,"Construction In Progress":34019000.0,"Other Properties":315078000.0,"Machinery Furniture Equipment":341217000.0,"Land And Improvements":111880000.0,"Properties":0.0,"Current Assets":245180000.0,"Hedging Assets Current":0.0,"Prepaid Assets":19093000.0,"Inventory":73169000.0,"Finished Goods":58885000.0,"Raw Materials":14284000.0,"Receivables":108271000.0,"Other Receivables":2973000.0,"Taxes Receivable":8986000.0,"Accounts Receivable":96312000.0,"Allowance For Doubtful Accounts Receivable":-1112000.0,"Gross Accounts Receivable":97424000.0,"Cash Cash Equivalents And Short Term Investments":44647000.0,"Cash And Cash Equivalents":44647000.0,"Cash Equivalents":null,"Cash Financial":44647000.0},"2026-03-31":{"Treasury Shares Number":891459.0,"Ordinary Shares Number":624500001.0,"Share Issued":625391460.0,"Net Debt":463696000.0,"Total Debt":547029000.0,"Tangible Book Value":-128490000.0,"Invested Capital":516643000.0,"Working Capital":-302705000.0,"Net Tangible Assets":-128490000.0,"Capital Lease Obligations":33919000.0,"Common Stock Equity":3533000.0,"Total Capitalization":179215000.0,"Total Equity Gross Minority Interest":4545000.0,"Minority Interest":1012000.0,"Stockholders Equity":3533000.0,"Gains Losses Not Affecting Retained Earnings":-231236000.0,"Other Equity Adjustments":-231236000.0,"Treasury Stock":0.0,"Retained Earnings":-1406942000.0,"Additional Paid In Capital":1641601000.0,"Capital Stock":110000.0,"Common Stock":110000.0,"Total Liabilities Net Minority Interest":752671000.0,"Total Non Current Liabilities Net Minority Interest":197392000.0,"Long Term Debt And Capital Lease Obligation":197392000.0,"Long Term Capital Lease Obligation":21710000.0,"Long Term Debt":175682000.0,"Long Term Provisions":null,"Current Liabilities":555279000.0,"Other Current Liabilities":10567000.0,"Current Debt And Capital Lease Obligation":349637000.0,"Current Capital Lease Obligation":12209000.0,"Current Debt":337428000.0,"Other Current Borrowings":337428000.0,"Current Provisions":15889000.0,"Payables And Accrued Expenses":179186000.0,"Current Accrued Expenses":109923000.0,"Payables":69263000.0,"Total Tax Payable":770000.0,"Accounts Payable":68493000.0,"Total Assets":757216000.0,"Total Non Current Assets":504642000.0,"Non Current Prepaid Assets":15470000.0,"Non Current Deferred Assets":4595000.0,"Non Current Deferred Taxes Assets":4595000.0,"Non Current Note Receivables":28818000.0,"Non Current Accounts Receivable":302000.0,"Financial Assets":4130000.0,"Goodwill And Other Intangible Assets":132023000.0,"Other Intangible Assets":8666000.0,"Goodwill":123357000.0,"Net PPE":319304000.0,"Accumulated Depreciation":-217161000.0,"Gross PPE":536465000.0,"Leases":54610000.0,"Construction In Progress":32131000.0,"Other Properties":null,"Machinery Furniture Equipment":338149000.0,"Land And Improvements":111575000.0,"Properties":0.0,"Current Assets":252574000.0,"Hedging Assets Current":0.0,"Prepaid Assets":16036000.0,"Inventory":76760000.0,"Finished Goods":61518000.0,"Raw Materials":15242000.0,"Receivables":110364000.0,"Other Receivables":5646000.0,"Taxes Receivable":8522000.0,"Accounts Receivable":96196000.0,"Allowance For Doubtful Accounts Receivable":-1033000.0,"Gross Accounts Receivable":97229000.0,"Cash Cash Equivalents And Short Term Investments":49414000.0,"Cash And Cash Equivalents":49414000.0,"Cash Equivalents":null,"Cash Financial":49414000.0},"2025-12-31":{"Treasury Shares Number":891459.0,"Ordinary Shares Number":624500001.0,"Share Issued":625391460.0,"Net Debt":458704000.0,"Total Debt":560235000.0,"Tangible Book Value":-119192000.0,"Invested Capital":541604000.0,"Working Capital":-292130000.0,"Net Tangible Assets":-119192000.0,"Capital Lease Obligations":37186000.0,"Common Stock Equity":18555000.0,"Total Capitalization":201338000.0,"Total Equity Gross Minority Interest":19671000.0,"Minority Interest":1116000.0,"Stockholders Equity":18555000.0,"Gains Losses Not Affecting Retained Earnings":-225351000.0,"Other Equity Adjustments":-225351000.0,"Treasury Stock":0.0,"Retained Earnings":-1397805000.0,"Additional Paid In Capital":1641601000.0,"Capital Stock":110000.0,"Common Stock":110000.0,"Total Liabilities Net Minority Interest":767526000.0,"Total Non Current Liabilities Net Minority Interest":210209000.0,"Long Term Debt And Capital Lease Obligation":207512000.0,"Long Term Capital Lease Obligation":24729000.0,"Long Term Debt":182783000.0,"Long Term Provisions":2697000.0,"Current Liabilities":557317000.0,"Other Current Liabilities":222000.0,"Current Debt And Capital Lease Obligation":352723000.0,"Current Capital Lease Obligation":12457000.0,"Current Debt":340266000.0,"Other Current Borrowings":340266000.0,"Current Provisions":17363000.0,"Payables And Accrued Expenses":187009000.0,"Current Accrued Expenses":107932000.0,"Payables":79077000.0,"Total Tax Payable":12596000.0,"Accounts Payable":66481000.0,"Total Assets":787197000.0,"Total Non Current Assets":522010000.0,"Non Current Prepaid Assets":14492000.0,"Non Current Deferred Assets":4676000.0,"Non Current Deferred Taxes Assets":4676000.0,"Non Current Note Receivables":27990000.0,"Non Current Accounts Receivable":135000.0,"Financial Assets":4375000.0,"Goodwill And Other Intangible Assets":137747000.0,"Other Intangible Assets":9258000.0,"Goodwill":128489000.0,"Net PPE":332595000.0,"Accumulated Depreciation":-208444000.0,"Gross PPE":541039000.0,"Leases":54852000.0,"Construction In Progress":32415000.0,"Other Properties":null,"Machinery Furniture Equipment":340621000.0,"Land And Improvements":113151000.0,"Properties":0.0,"Current Assets":265187000.0,"Hedging Assets Current":129000.0,"Prepaid Assets":10809000.0,"Inventory":68537000.0,"Finished Goods":56211000.0,"Raw Materials":12326000.0,"Receivables":121367000.0,"Other Receivables":7504000.0,"Taxes Receivable":10341000.0,"Accounts Receivable":103522000.0,"Allowance For Doubtful Accounts Receivable":-1295000.0,"Gross Accounts Receivable":104817000.0,"Cash Cash Equivalents And Short Term Investments":64345000.0,"Cash And Cash Equivalents":64345000.0,"Cash Equivalents":0.0,"Cash Financial":64345000.0},"2025-09-30":{"Treasury Shares Number":895680.0,"Ordinary Shares Number":606533100.0,"Share Issued":607428780.0,"Net Debt":448778000.0,"Total Debt":547576000.0,"Tangible Book Value":-115743000.0,"Invested Capital":526370000.0,"Working Capital":-352004000.0,"Net Tangible Assets":-115743000.0,"Capital Lease Obligations":39895000.0,"Common Stock Equity":18689000.0,"Total Capitalization":135001000.0,"Total Equity Gross Minority Interest":19884000.0,"Minority Interest":1195000.0,"Stockholders Equity":18689000.0,"Gains Losses Not Affecting Retained Earnings":-236768000.0,"Other Equity Adjustments":-236768000.0,"Treasury Stock":0.0,"Retained Earnings":-1372806000.0,"Additional Paid In Capital":1628156000.0,"Capital Stock":107000.0,"Common Stock":107000.0,"Total Liabilities Net Minority Interest":759745000.0,"Total Non Current Liabilities Net Minority Interest":149307000.0,"Long Term Debt And Capital Lease Obligation":143345000.0,"Long Term Capital Lease Obligation":27033000.0,"Long Term Debt":116312000.0,"Long Term Provisions":5962000.0,"Current Liabilities":610438000.0,"Other Current Liabilities":8262000.0,"Current Debt And Capital Lease Obligation":404231000.0,"Current Capital Lease Obligation":12862000.0,"Current Debt":391369000.0,"Other Current Borrowings":391369000.0,"Current Provisions":17021000.0,"Payables And Accrued Expenses":180924000.0,"Current Accrued Expenses":109332000.0,"Payables":71592000.0,"Total Tax Payable":730000.0,"Accounts Payable":70862000.0,"Total Assets":779629000.0,"Total Non Current Assets":521195000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":4562000.0,"Non Current Deferred Taxes Assets":4562000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":42138000.0,"Financial Assets":null,"Goodwill And Other Intangible Assets":134432000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":340063000.0,"Accumulated Depreciation":null,"Gross PPE":340063000.0,"Leases":null,"Construction In Progress":null,"Other Properties":340063000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":258434000.0,"Hedging Assets Current":null,"Prepaid Assets":14260000.0,"Inventory":63810000.0,"Finished Goods":null,"Raw Materials":null,"Receivables":121461000.0,"Other Receivables":20410000.0,"Taxes Receivable":5334000.0,"Accounts Receivable":95717000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":58903000.0,"Cash And Cash Equivalents":58903000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":1213360.0,"Ordinary Shares Number":606215420.0,"Share Issued":607428780.0,"Net Debt":381695000.0,"Total Debt":492607000.0,"Tangible Book Value":-38212000.0,"Invested Capital":545042000.0,"Working Capital":-280282000.0,"Net Tangible Assets":-38212000.0,"Capital Lease Obligations":42981000.0,"Common Stock Equity":95416000.0,"Total Capitalization":211162000.0,"Total Equity Gross Minority Interest":96719000.0,"Minority Interest":1303000.0,"Stockholders Equity":95416000.0,"Gains Losses Not Affecting Retained Earnings":-222137000.0,"Other Equity Adjustments":-222137000.0,"Treasury Stock":0.0,"Retained Earnings":-1310599000.0,"Additional Paid In Capital":1628045000.0,"Capital Stock":107000.0,"Common Stock":107000.0,"Total Liabilities Net Minority Interest":706336000.0,"Total Non Current Liabilities Net Minority Interest":154571000.0,"Long Term Debt And Capital Lease Obligation":145254000.0,"Long Term Capital Lease Obligation":29508000.0,"Long Term Debt":115746000.0,"Long Term Provisions":9317000.0,"Current Liabilities":551765000.0,"Other Current Liabilities":7568000.0,"Current Debt And Capital Lease Obligation":347353000.0,"Current Capital Lease Obligation":13473000.0,"Current Debt":333880000.0,"Other Current Borrowings":333880000.0,"Current Provisions":18132000.0,"Payables And Accrued Expenses":178712000.0,"Current Accrued Expenses":112675000.0,"Payables":66037000.0,"Total Tax Payable":1349000.0,"Accounts Payable":64688000.0,"Total Assets":803055000.0,"Total Non Current Assets":531572000.0,"Non Current Prepaid Assets":15117000.0,"Non Current Deferred Assets":4698000.0,"Non Current Deferred Taxes Assets":4698000.0,"Non Current Note Receivables":26399000.0,"Non Current Accounts Receivable":45140000.0,"Financial Assets":0.0,"Goodwill And Other Intangible Assets":133628000.0,"Other Intangible Assets":9044000.0,"Goodwill":124584000.0,"Net PPE":348106000.0,"Accumulated Depreciation":-187957000.0,"Gross PPE":348106000.0,"Leases":58752000.0,"Construction In Progress":47244000.0,"Other Properties":348106000.0,"Machinery Furniture Equipment":321065000.0,"Land And Improvements":109002000.0,"Properties":0.0,"Current Assets":271483000.0,"Hedging Assets Current":4000.0,"Prepaid Assets":11203000.0,"Inventory":65851000.0,"Finished Goods":53300000.0,"Raw Materials":12551000.0,"Receivables":126498000.0,"Other Receivables":17968000.0,"Taxes Receivable":5933000.0,"Accounts Receivable":102597000.0,"Allowance For Doubtful Accounts Receivable":-358000.0,"Gross Accounts Receivable":102955000.0,"Cash Cash Equivalents And Short Term Investments":67931000.0,"Cash And Cash Equivalents":67931000.0,"Cash Equivalents":0.0,"Cash Financial":67931000.0},"2025-03-31":{"Treasury Shares Number":412100.0,"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":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":11953000.0,"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,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":15407000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":25603000.0,"Non Current Accounts Receivable":null,"Financial Assets":12000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":8983000.0,"Goodwill":117859000.0,"Net PPE":null,"Accumulated Depreciation":-189478000.0,"Gross PPE":null,"Leases":58245000.0,"Construction In Progress":58150000.0,"Other Properties":346489000.0,"Machinery Furniture Equipment":307971000.0,"Land And Improvements":111601000.0,"Properties":0.0,"Current Assets":null,"Hedging Assets Current":421000.0,"Prepaid Assets":null,"Inventory":null,"Finished Goods":52964000.0,"Raw Materials":11798000.0,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-864000.0,"Gross Accounts Receivable":95509000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":0.0,"Cash Financial":74428000.0},"2024-12-31":{"Treasury Shares Number":null,"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":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":14857000.0,"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,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Financial 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,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Hedging Assets Current":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Taxes 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,"Cash Equivalents":40000000.0,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":452400.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-4353000.0,"Total Unusual Items":1131000.0,"Total Unusual Items Excluding Goodwill":1131000.0,"Net Income From Continuing Operation Net Minority Interest":-31283000.0,"Reconciled Depreciation":12627000.0,"Reconciled Cost Of Revenue":158731000.0,"EBITDA":-3222000.0,"EBIT":-15849000.0,"Net Interest Income":-14525000.0,"Interest Expense":14856000.0,"Interest Income":936000.0,"Normalized Income":-31961600.0,"Net Income From Continuing And Discontinued Operation":-31283000.0,"Total Expenses":257406000.0,"Total Operating Income As Reported":-17311000.0,"Diluted Average Shares":31456062.0,"Basic Average Shares":31456062.0,"Diluted EPS":-1.0,"Basic EPS":-1.0,"Diluted NI Availto Com Stockholders":-31283000.0,"Net Income Common Stockholders":-31283000.0,"Net Income":-31283000.0,"Minority Interests":53000.0,"Net Income Including Noncontrolling Interests":-31336000.0,"Net Income Continuous Operations":-31336000.0,"Tax Provision":631000.0,"Pretax Income":-30705000.0,"Other Income Expense":1131000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":1131000.0,"Net Non Operating Interest Income Expense":-14525000.0,"Total Other Finance Cost":605000.0,"Interest Expense Non Operating":14856000.0,"Interest Income Non Operating":936000.0,"Operating Income":-17311000.0,"Operating Expense":98675000.0,"Other Operating Expenses":-639000.0,"Research And Development":4634000.0,"Selling General And Administration":94680000.0,"Gross Profit":81364000.0,"Cost Of Revenue":158731000.0,"Total Revenue":240095000.0,"Operating Revenue":240095000.0},"2026-03-31":{"Tax Effect Of Unusual Items":132870.0,"Tax Rate For Calcs":0.01,"Normalized EBITDA":1659000.0,"Total Unusual Items":13287000.0,"Total Unusual Items Excluding Goodwill":13287000.0,"Net Income From Continuing Operation Net Minority Interest":-12006000.0,"Reconciled Depreciation":12854000.0,"Reconciled Cost Of Revenue":151985000.0,"EBITDA":14946000.0,"EBIT":2092000.0,"Net Interest Income":-14191000.0,"Interest Expense":14345000.0,"Interest Income":899000.0,"Normalized Income":-25160130.0,"Net Income From Continuing And Discontinued Operation":-12006000.0,"Total Expenses":239674000.0,"Total Operating Income As Reported":-11349000.0,"Diluted Average Shares":31225000.0,"Basic Average Shares":31225000.0,"Diluted EPS":-0.4,"Basic EPS":-0.4,"Diluted NI Availto Com Stockholders":-12006000.0,"Net Income Common Stockholders":-12006000.0,"Net Income":-12006000.0,"Minority Interests":123000.0,"Net Income Including Noncontrolling Interests":-12129000.0,"Net Income Continuous Operations":-12129000.0,"Tax Provision":-124000.0,"Pretax Income":-12253000.0,"Other Income Expense":13287000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":13287000.0,"Net Non Operating Interest Income Expense":-14191000.0,"Total Other Finance Cost":745000.0,"Interest Expense Non Operating":14345000.0,"Interest Income Non Operating":899000.0,"Operating Income":-11349000.0,"Operating Expense":87689000.0,"Other Operating Expenses":-657000.0,"Research And Development":4876000.0,"Selling General And Administration":83470000.0,"Gross Profit":76340000.0,"Cost Of Revenue":151985000.0,"Total Revenue":228325000.0,"Operating Revenue":228325000.0},"2025-12-31":{"Tax Effect Of Unusual Items":903210.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":5984000.0,"Total Unusual Items":4301000.0,"Total Unusual Items Excluding Goodwill":4301000.0,"Net Income From Continuing Operation Net Minority Interest":-19143000.0,"Reconciled Depreciation":12835000.0,"Reconciled Cost Of Revenue":153024000.0,"EBITDA":10285000.0,"EBIT":-2550000.0,"Net Interest Income":-14234000.0,"Interest Expense":14675000.0,"Interest Income":1127000.0,"Normalized Income":-22540790.0,"Net Income From Continuing And Discontinued Operation":-19143000.0,"Total Expenses":241071000.0,"Total Operating Income As Reported":-10099000.0,"Diluted Average Shares":31187625.0,"Basic Average Shares":31187625.0,"Diluted EPS":-0.6,"Basic EPS":-0.6,"Diluted NI Availto Com Stockholders":-19143000.0,"Net Income Common Stockholders":-19143000.0,"Net Income":-19143000.0,"Minority Interests":91000.0,"Net Income Including Noncontrolling Interests":-19234000.0,"Net Income Continuous Operations":-19234000.0,"Tax Provision":2009000.0,"Pretax Income":-17225000.0,"Other Income Expense":4301000.0,"Special Income Charges":-2601000.0,"Restructuring And Mergern Acquisition":1801000.0,"Gain On Sale Of Security":6902000.0,"Net Non Operating Interest Income Expense":-14234000.0,"Total Other Finance Cost":686000.0,"Interest Expense Non Operating":14675000.0,"Interest Income Non Operating":1127000.0,"Operating Income":-7292000.0,"Operating Expense":88047000.0,"Other Operating Expenses":-894000.0,"Research And Development":5053000.0,"Selling General And Administration":83888000.0,"Gross Profit":80755000.0,"Cost Of Revenue":153024000.0,"Total Revenue":233779000.0,"Operating Revenue":233779000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-600600.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-33133000.0,"Total Unusual Items":-2860000.0,"Total Unusual Items Excluding Goodwill":-2860000.0,"Net Income From Continuing Operation Net Minority Interest":-65287000.0,"Reconciled Depreciation":12260000.0,"Reconciled Cost Of Revenue":156449000.0,"EBITDA":-35993000.0,"EBIT":-48253000.0,"Net Interest Income":-48197000.0,"Interest Expense":16228000.0,"Interest Income":987000.0,"Normalized Income":-63027600.0,"Net Income From Continuing And Discontinued Operation":-65287000.0,"Total Expenses":236220000.0,"Total Operating Income As Reported":-16924000.0,"Diluted Average Shares":30316614.0,"Basic Average Shares":30316614.0,"Diluted EPS":-2.2,"Basic EPS":-2.2,"Diluted NI Availto Com Stockholders":-65287000.0,"Net Income Common Stockholders":-65287000.0,"Net Income":-65287000.0,"Minority Interests":117000.0,"Net Income Including Noncontrolling Interests":-65404000.0,"Net Income Continuous Operations":-65404000.0,"Tax Provision":923000.0,"Pretax Income":-64481000.0,"Other Income Expense":-2860000.0,"Special Income Charges":-3500000.0,"Restructuring And Mergern Acquisition":3500000.0,"Gain On Sale Of Security":640000.0,"Net Non Operating Interest Income Expense":-48197000.0,"Total Other Finance Cost":32956000.0,"Interest Expense Non Operating":16228000.0,"Interest Income Non Operating":987000.0,"Operating Income":-13424000.0,"Operating Expense":79771000.0,"Other Operating Expenses":101000.0,"Research And Development":4524000.0,"Selling General And Administration":75146000.0,"Gross Profit":66347000.0,"Cost Of Revenue":156449000.0,"Total Revenue":222796000.0,"Operating Revenue":222796000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-3540390.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-8935000.0,"Total Unusual Items":-16859000.0,"Total Unusual Items Excluding Goodwill":-16859000.0,"Net Income From Continuing Operation Net Minority Interest":-55911000.0,"Reconciled Depreciation":12294000.0,"Reconciled Cost Of Revenue":140729000.0,"EBITDA":-25794000.0,"EBIT":-38088000.0,"Net Interest Income":-15057000.0,"Interest Expense":15944000.0,"Interest Income":1085000.0,"Normalized Income":-42592390.0,"Net Income From Continuing And Discontinued Operation":-55911000.0,"Total Expenses":230470000.0,"Total Operating Income As Reported":-22116000.0,"Diluted Average Shares":30059762.0,"Basic Average Shares":30059762.0,"Diluted EPS":-1.8,"Basic EPS":-1.8,"Diluted NI Availto Com Stockholders":-55911000.0,"Net Income Common Stockholders":-55911000.0,"Net Income":-55911000.0,"Minority Interests":35000.0,"Net Income Including Noncontrolling Interests":-55946000.0,"Net Income Continuous Operations":-55946000.0,"Tax Provision":1914000.0,"Pretax Income":-54032000.0,"Other Income Expense":-16859000.0,"Special Income Charges":-1400000.0,"Restructuring And Mergern Acquisition":1400000.0,"Gain On Sale Of Security":-16859000.0,"Net Non Operating Interest Income Expense":-15057000.0,"Total Other Finance Cost":198000.0,"Interest Expense Non Operating":15944000.0,"Interest Income Non Operating":1085000.0,"Operating Income":-22116000.0,"Operating Expense":89741000.0,"Other Operating Expenses":1025000.0,"Research And Development":4605000.0,"Selling General And Administration":84111000.0,"Gross Profit":67625000.0,"Cost Of Revenue":140729000.0,"Total Revenue":208354000.0,"Operating Revenue":208354000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-592000.0,"Repayment Of Debt":-3300000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-4229000.0,"End Cash Position":44647000.0,"Beginning Cash Position":49414000.0,"Effect Of Exchange Rate Changes":-522000.0,"Changes In Cash":-4245000.0,"Financing Cash Flow":-3664000.0,"Cash Flow From Continuing Financing Activities":-3664000.0,"Net Other Financing Charges":-364000.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-3300000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-3300000.0,"Long Term Debt Payments":-3300000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-4218000.0,"Cash Flow From Continuing Investing Activities":-4218000.0,"Net Other Investing Changes":-31000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-898000.0,"Purchase Of Intangibles":-898000.0,"Net PPE Purchase And Sale":-3289000.0,"Sale Of PPE":42000.0,"Purchase Of PPE":-3331000.0,"Operating Cash Flow":3637000.0,"Cash Flow From Continuing Operating Activities":3637000.0,"Taxes Refund Paid":-1146000.0,"Interest Received Cfo":41000.0,"Interest Paid Cfo":-5219000.0,"Change In Working Capital":12685000.0,"Change In Payables And Accrued Expense":11795000.0,"Change In Payable":11795000.0,"Change In Account Payable":11795000.0,"Change In Inventory":1758000.0,"Change In Receivables":-868000.0,"Changes In Account Receivables":-868000.0,"Other Non Cash Items":13449000.0,"Stock Based Compensation":3501000.0,"Provisionand Write Offof Assets":-3346000.0,"Asset Impairment Charge":1750000.0,"Deferred Tax":631000.0,"Deferred Income Tax":631000.0,"Depreciation Amortization Depletion":12627000.0,"Depreciation And Amortization":12627000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-31336000.0},"2026-03-31":{"Free Cash Flow":-11693000.0,"Repayment Of Debt":-3118000.0,"Issuance Of Debt":1448000.0,"Capital Expenditure":-6492000.0,"End Cash Position":49414000.0,"Beginning Cash Position":64345000.0,"Effect Of Exchange Rate Changes":-642000.0,"Changes In Cash":-14289000.0,"Financing Cash Flow":-2823000.0,"Cash Flow From Continuing Financing Activities":-2823000.0,"Net Other Financing Charges":-1153000.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-1670000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":-1670000.0,"Long Term Debt Payments":-3118000.0,"Long Term Debt Issuance":1448000.0,"Investing Cash Flow":-6265000.0,"Cash Flow From Continuing Investing Activities":-6265000.0,"Net Other Investing Changes":-41000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-846000.0,"Purchase Of Intangibles":-846000.0,"Net PPE Purchase And Sale":-5378000.0,"Sale Of PPE":268000.0,"Purchase Of PPE":-5646000.0,"Operating Cash Flow":-5201000.0,"Cash Flow From Continuing Operating Activities":-5201000.0,"Taxes Refund Paid":-1240000.0,"Interest Received Cfo":70000.0,"Interest Paid Cfo":-6239000.0,"Change In Working Capital":2723000.0,"Change In Payables And Accrued Expense":9270000.0,"Change In Payable":9270000.0,"Change In Account Payable":9270000.0,"Change In Inventory":-10012000.0,"Change In Receivables":3465000.0,"Changes In Account Receivables":3465000.0,"Other Non Cash Items":-272000.0,"Stock Based Compensation":2869000.0,"Provisionand Write Offof Assets":-4147000.0,"Asset Impairment Charge":709000.0,"Deferred Tax":-124000.0,"Deferred Income Tax":-124000.0,"Depreciation Amortization Depletion":12854000.0,"Depreciation And Amortization":12854000.0,"Operating Gains Losses":-275000.0,"Gain Loss On Sale Of PPE":-275000.0,"Net Income From Continuing Operations":-12129000.0},"2025-12-31":{"Free Cash Flow":-7843000.0,"Repayment Of Debt":-158542000.0,"Issuance Of Debt":null,"Capital Expenditure":-1479000.0,"End Cash Position":64345000.0,"Beginning Cash Position":58903000.0,"Effect Of Exchange Rate Changes":896000.0,"Changes In Cash":4546000.0,"Financing Cash Flow":13468000.0,"Cash Flow From Continuing Financing Activities":13468000.0,"Net Other Financing Charges":-11709000.0,"Proceeds From Stock Option Exercised":0.0,"Net Issuance Payments Of Debt":25177000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":25177000.0,"Long Term Debt Payments":-158542000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2558000.0,"Cash Flow From Continuing Investing Activities":-2558000.0,"Net Other Investing Changes":34000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-1151000.0,"Purchase Of Intangibles":-1151000.0,"Net PPE Purchase And Sale":-127000.0,"Sale Of PPE":201000.0,"Purchase Of PPE":-328000.0,"Operating Cash Flow":-6364000.0,"Cash Flow From Continuing Operating Activities":-6364000.0,"Taxes Refund Paid":2030000.0,"Interest Received Cfo":332000.0,"Interest Paid Cfo":-6177000.0,"Change In Working Capital":-9607000.0,"Change In Payables And Accrued Expense":-7092000.0,"Change In Payable":-7092000.0,"Change In Account Payable":-7092000.0,"Change In Inventory":-6175000.0,"Change In Receivables":3660000.0,"Changes In Account Receivables":3660000.0,"Other Non Cash Items":9297000.0,"Stock Based Compensation":3136000.0,"Provisionand Write Offof Assets":-2994000.0,"Asset Impairment Charge":3993000.0,"Deferred Tax":2009000.0,"Deferred Income Tax":2009000.0,"Depreciation Amortization Depletion":12835000.0,"Depreciation And Amortization":12835000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-19234000.0},"2025-09-30":{"Free Cash Flow":-5430000.0,"Repayment Of Debt":-4244000.0,"Issuance Of Debt":null,"Capital Expenditure":-3076000.0,"End Cash Position":58903000.0,"Beginning Cash Position":67931000.0,"Effect Of Exchange Rate Changes":225000.0,"Changes In Cash":-9253000.0,"Financing Cash Flow":-4133000.0,"Cash Flow From Continuing Financing Activities":-4133000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-4244000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-4244000.0,"Long Term Debt Payments":-4244000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2766000.0,"Cash Flow From Continuing Investing Activities":-2766000.0,"Net Other Investing Changes":6000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-786000.0,"Purchase Of Intangibles":-786000.0,"Net PPE Purchase And Sale":-1986000.0,"Sale Of PPE":304000.0,"Purchase Of PPE":-2290000.0,"Operating Cash Flow":-2354000.0,"Cash Flow From Continuing Operating Activities":-2354000.0,"Taxes Refund Paid":-674000.0,"Interest Received Cfo":191000.0,"Interest Paid Cfo":-5978000.0,"Change In Working Capital":8684000.0,"Change In Payables And Accrued Expense":3368000.0,"Change In Payable":3368000.0,"Change In Account Payable":3368000.0,"Change In Inventory":958000.0,"Change In Receivables":4358000.0,"Changes In Account Receivables":4358000.0,"Other Non Cash Items":47456000.0,"Stock Based Compensation":3080000.0,"Provisionand Write Offof Assets":-4232000.0,"Asset Impairment Charge":1340000.0,"Deferred Tax":923000.0,"Deferred Income Tax":923000.0,"Depreciation Amortization Depletion":12260000.0,"Depreciation And Amortization":12260000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-65404000.0},"2025-06-30":{"Free Cash Flow":-5195000.0,"Repayment Of Debt":-3087000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-3748000.0,"End Cash Position":67931000.0,"Beginning Cash Position":74428000.0,"Effect Of Exchange Rate Changes":1608000.0,"Changes In Cash":-8105000.0,"Financing Cash Flow":-3087000.0,"Cash Flow From Continuing Financing Activities":-3087000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-3087000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-3734000.0,"Long Term Debt Payments":-3734000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3571000.0,"Cash Flow From Continuing Investing Activities":-3571000.0,"Net Other Investing Changes":107000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-630000.0,"Purchase Of Intangibles":-630000.0,"Net PPE Purchase And Sale":-3048000.0,"Sale Of PPE":70000.0,"Purchase Of PPE":-3118000.0,"Operating Cash Flow":-1447000.0,"Cash Flow From Continuing Operating Activities":-1447000.0,"Taxes Refund Paid":-868000.0,"Interest Received Cfo":290000.0,"Interest Paid Cfo":-5885000.0,"Change In Working Capital":12408000.0,"Change In Payables And Accrued Expense":13510000.0,"Change In Payable":13510000.0,"Change In Account Payable":13510000.0,"Change In Inventory":-270000.0,"Change In Receivables":-832000.0,"Changes In Account Receivables":-832000.0,"Other Non Cash Items":31831000.0,"Stock Based Compensation":3453000.0,"Provisionand Write Offof Assets":-1429000.0,"Asset Impairment Charge":491000.0,"Deferred Tax":1914000.0,"Deferred Income Tax":1914000.0,"Depreciation Amortization Depletion":12294000.0,"Depreciation And Amortization":12294000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-55946000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":-647000.0,"Short Term Debt Payments":-647000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":-307000.0,"Net Income From Continuing Operations":null}}}