{"ticker":"BDL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":2338995.0,"Ordinary Shares Number":1858647.0,"Share Issued":4197642.0,"Net Debt":null,"Total Debt":47171000.0,"Tangible Book Value":67545000.0,"Invested Capital":88732000.0,"Working Capital":15669000.0,"Net Tangible Assets":67545000.0,"Capital Lease Obligations":27252000.0,"Common Stock Equity":68813000.0,"Total Capitalization":87127000.0,"Total Equity Gross Minority Interest":82698000.0,"Minority Interest":13885000.0,"Stockholders Equity":68813000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":6077000.0,"Retained Earnings":68365000.0,"Additional Paid In Capital":6105000.0,"Capital Stock":420000.0,"Common Stock":420000.0,"Total Liabilities Net Minority Interest":62065000.0,"Total Non Current Liabilities Net Minority Interest":43321000.0,"Non Current Deferred Liabilities":481000.0,"Non Current Deferred Taxes Liabilities":481000.0,"Long Term Debt And Capital Lease Obligation":42840000.0,"Long Term Capital Lease Obligation":24526000.0,"Long Term Debt":18314000.0,"Current Liabilities":18744000.0,"Other Current Liabilities":32000.0,"Current Deferred Liabilities":2967000.0,"Current Deferred Revenue":2967000.0,"Current Debt And Capital Lease Obligation":4331000.0,"Current Capital Lease Obligation":2726000.0,"Current Debt":1605000.0,"Other Current Borrowings":1605000.0,"Pensionand Other Post Retirement Benefit Plans Current":2430000.0,"Payables And Accrued Expenses":8984000.0,"Payables":8984000.0,"Other Payable":3144000.0,"Total Tax Payable":252000.0,"Income Tax Payable":252000.0,"Accounts Payable":5588000.0,"Total Assets":144763000.0,"Total Non Current Assets":110350000.0,"Other Non Current Assets":535000.0,"Investments And Advances":356000.0,"Long Term Equity Investment":356000.0,"Goodwill And Other Intangible Assets":1268000.0,"Other Intangible Assets":1268000.0,"Net PPE":108191000.0,"Accumulated Depreciation":null,"Gross PPE":108191000.0,"Leases":28000.0,"Construction In Progress":1040000.0,"Other Properties":107123000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":0.0,"Current Assets":34413000.0,"Other Current Assets":715000.0,"Prepaid Assets":3150000.0,"Inventory":6953000.0,"Receivables":764000.0,"Other Receivables":764000.0,"Cash Cash Equivalents And Short Term Investments":22831000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":22831000.0},"2025-12-31":{"Treasury Shares Number":2338995.0,"Ordinary Shares Number":1858647.0,"Share Issued":4197642.0,"Net Debt":null,"Total Debt":46103000.0,"Tangible Book Value":64693000.0,"Invested Capital":86221000.0,"Working Capital":12981000.0,"Net Tangible Assets":64693000.0,"Capital Lease Obligations":25843000.0,"Common Stock Equity":65961000.0,"Total Capitalization":84623000.0,"Total Equity Gross Minority Interest":79778000.0,"Minority Interest":13817000.0,"Stockholders Equity":65961000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":6077000.0,"Retained Earnings":65490000.0,"Additional Paid In Capital":6128000.0,"Capital Stock":420000.0,"Common Stock":420000.0,"Total Liabilities Net Minority Interest":62293000.0,"Total Non Current Liabilities Net Minority Interest":42229000.0,"Non Current Deferred Liabilities":481000.0,"Non Current Deferred Taxes Liabilities":481000.0,"Long Term Debt And Capital Lease Obligation":41748000.0,"Long Term Capital Lease Obligation":23086000.0,"Long Term Debt":18662000.0,"Current Liabilities":20064000.0,"Other Current Liabilities":38000.0,"Current Deferred Liabilities":4771000.0,"Current Deferred Revenue":4771000.0,"Current Debt And Capital Lease Obligation":4355000.0,"Current Capital Lease Obligation":2757000.0,"Current Debt":1598000.0,"Other Current Borrowings":1598000.0,"Pensionand Other Post Retirement Benefit Plans Current":2937000.0,"Payables And Accrued Expenses":7963000.0,"Payables":7963000.0,"Other Payable":2496000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":5467000.0,"Total Assets":142071000.0,"Total Non Current Assets":109026000.0,"Other Non Current Assets":426000.0,"Investments And Advances":330000.0,"Long Term Equity Investment":330000.0,"Goodwill And Other Intangible Assets":1268000.0,"Other Intangible Assets":1268000.0,"Net PPE":107002000.0,"Accumulated Depreciation":null,"Gross PPE":107002000.0,"Leases":34000.0,"Construction In Progress":870000.0,"Other Properties":106098000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":0.0,"Current Assets":33045000.0,"Other Current Assets":715000.0,"Prepaid Assets":869000.0,"Inventory":7073000.0,"Receivables":1421000.0,"Other Receivables":1421000.0,"Cash Cash Equivalents And Short Term Investments":22967000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":22967000.0},"2025-09-30":{"Treasury Shares Number":2338995.0,"Ordinary Shares Number":1858647.0,"Share Issued":4197642.0,"Net Debt":524000.0,"Total Debt":47115000.0,"Tangible Book Value":63888000.0,"Invested Capital":85774000.0,"Working Capital":12475000.0,"Net Tangible Assets":63888000.0,"Capital Lease Obligations":26497000.0,"Common Stock Equity":65156000.0,"Total Capitalization":84290000.0,"Total Equity Gross Minority Interest":79097000.0,"Minority Interest":13941000.0,"Stockholders Equity":65156000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Treasury Stock":6077000.0,"Retained Earnings":64685000.0,"Additional Paid In Capital":6128000.0,"Capital Stock":420000.0,"Common Stock":420000.0,"Total Liabilities Net Minority Interest":61526000.0,"Total Non Current Liabilities Net Minority Interest":43408000.0,"Non Current Deferred Liabilities":481000.0,"Non Current Deferred Taxes Liabilities":481000.0,"Long Term Debt And Capital Lease Obligation":42927000.0,"Long Term Capital Lease Obligation":23793000.0,"Long Term Debt":19134000.0,"Current Liabilities":18118000.0,"Other Current Liabilities":157000.0,"Current Deferred Liabilities":2579000.0,"Current Deferred Revenue":2579000.0,"Current Debt And Capital Lease Obligation":4188000.0,"Current Capital Lease Obligation":2704000.0,"Current Debt":1484000.0,"Other Current Borrowings":1484000.0,"Pensionand Other Post Retirement Benefit Plans Current":2113000.0,"Payables And Accrued Expenses":9081000.0,"Payables":9081000.0,"Other Payable":3192000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":5889000.0,"Total Assets":140623000.0,"Total Non Current Assets":110030000.0,"Other Non Current Assets":435000.0,"Investments And Advances":322000.0,"Long Term Equity Investment":322000.0,"Goodwill And Other Intangible Assets":1268000.0,"Other Intangible Assets":1268000.0,"Net PPE":108005000.0,"Accumulated Depreciation":-50583000.0,"Gross PPE":158588000.0,"Leases":36311000.0,"Construction In Progress":458000.0,"Other Properties":25419000.0,"Machinery Furniture Equipment":20333000.0,"Buildings And Improvements":37885000.0,"Land And Improvements":38182000.0,"Properties":0.0,"Current Assets":30593000.0,"Other Current Assets":705000.0,"Prepaid Assets":1982000.0,"Inventory":6920000.0,"Receivables":892000.0,"Other Receivables":892000.0,"Cash Cash Equivalents And Short Term Investments":20094000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":20094000.0},"2025-06-30":{"Treasury Shares Number":2338995.0,"Ordinary Shares Number":1858647.0,"Share Issued":4197642.0,"Net Debt":2716000.0,"Total Debt":47677000.0,"Tangible Book Value":62992000.0,"Invested Capital":85186000.0,"Working Capital":11997000.0,"Net Tangible Assets":62992000.0,"Capital Lease Obligations":26751000.0,"Common Stock Equity":64260000.0,"Total Capitalization":83739000.0,"Total Equity Gross Minority Interest":78266000.0,"Minority Interest":14006000.0,"Stockholders Equity":64260000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Treasury Stock":6077000.0,"Retained Earnings":63789000.0,"Additional Paid In Capital":6128000.0,"Capital Stock":420000.0,"Common Stock":420000.0,"Total Liabilities Net Minority Interest":62428000.0,"Total Non Current Liabilities Net Minority Interest":44137000.0,"Non Current Deferred Liabilities":501000.0,"Non Current Deferred Taxes Liabilities":501000.0,"Long Term Debt And Capital Lease Obligation":43636000.0,"Long Term Capital Lease Obligation":24157000.0,"Long Term Debt":19479000.0,"Current Liabilities":18291000.0,"Other Current Liabilities":277000.0,"Current Deferred Liabilities":2865000.0,"Current Deferred Revenue":2865000.0,"Current Debt And Capital Lease Obligation":4041000.0,"Current Capital Lease Obligation":2594000.0,"Current Debt":1447000.0,"Other Current Borrowings":1447000.0,"Pensionand Other Post Retirement Benefit Plans Current":2849000.0,"Payables And Accrued Expenses":8259000.0,"Payables":8259000.0,"Other Payable":2727000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":5532000.0,"Total Assets":140694000.0,"Total Non Current Assets":110406000.0,"Other Non Current Assets":465000.0,"Investments And Advances":315000.0,"Long Term Equity Investment":315000.0,"Goodwill And Other Intangible Assets":1268000.0,"Other Intangible Assets":1268000.0,"Net PPE":108358000.0,"Accumulated Depreciation":null,"Gross PPE":108358000.0,"Leases":48000.0,"Construction In Progress":131000.0,"Other Properties":108179000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":0.0,"Current Assets":30288000.0,"Other Current Assets":705000.0,"Prepaid Assets":2496000.0,"Inventory":7130000.0,"Receivables":1015000.0,"Other Receivables":1015000.0,"Cash Cash Equivalents And Short Term Investments":18942000.0,"Other Short Term Investments":732000.0,"Cash And Cash Equivalents":18210000.0},"2025-03-31":{"Treasury Shares Number":2338995.0,"Ordinary Shares Number":1858647.0,"Share Issued":4197642.0,"Net Debt":null,"Total Debt":48617000.0,"Tangible Book Value":62734000.0,"Invested Capital":85249000.0,"Working Capital":13926000.0,"Net Tangible Assets":62734000.0,"Capital Lease Obligations":27370000.0,"Common Stock Equity":64002000.0,"Total Capitalization":83820000.0,"Total Equity Gross Minority Interest":77897000.0,"Minority Interest":13895000.0,"Stockholders Equity":64002000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Treasury Stock":6077000.0,"Retained Earnings":63419000.0,"Additional Paid In Capital":6240000.0,"Capital Stock":420000.0,"Common Stock":420000.0,"Total Liabilities Net Minority Interest":65410000.0,"Total Non Current Liabilities Net Minority Interest":45144000.0,"Non Current Deferred Liabilities":501000.0,"Non Current Deferred Taxes Liabilities":501000.0,"Long Term Debt And Capital Lease Obligation":44643000.0,"Long Term Capital Lease Obligation":24825000.0,"Long Term Debt":19818000.0,"Current Liabilities":20266000.0,"Other Current Liabilities":396000.0,"Current Deferred Liabilities":3166000.0,"Current Deferred Revenue":3166000.0,"Current Debt And Capital Lease Obligation":3974000.0,"Current Capital Lease Obligation":2545000.0,"Current Debt":1429000.0,"Other Current Borrowings":1429000.0,"Pensionand Other Post Retirement Benefit Plans Current":2404000.0,"Payables And Accrued Expenses":10326000.0,"Payables":10326000.0,"Other Payable":4045000.0,"Total Tax Payable":76000.0,"Income Tax Payable":76000.0,"Accounts Payable":6205000.0,"Total Assets":143307000.0,"Total Non Current Assets":109115000.0,"Other Non Current Assets":523000.0,"Investments And Advances":295000.0,"Long Term Equity Investment":295000.0,"Goodwill And Other Intangible Assets":1268000.0,"Other Intangible Assets":1268000.0,"Net PPE":107029000.0,"Accumulated Depreciation":null,"Gross PPE":107029000.0,"Leases":55000.0,"Construction In Progress":91000.0,"Other Properties":106883000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":0.0,"Current Assets":34192000.0,"Other Current Assets":null,"Prepaid Assets":3195000.0,"Inventory":7291000.0,"Receivables":489000.0,"Other Receivables":489000.0,"Cash Cash Equivalents And Short Term Investments":23217000.0,"Other Short Term Investments":244000.0,"Cash And Cash Equivalents":22973000.0},"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":290000.0,"Other Equity Adjustments":290000.0,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current 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,"Pensionand Other Post Retirement Benefit Plans Current":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,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":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,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":1978.05789,"Tax Rate For Calcs":0.104108,"Normalized EBITDA":6382000.0,"Total Unusual Items":19000.0,"Total Unusual Items Excluding Goodwill":19000.0,"Net Income From Continuing Operation Net Minority Interest":2875000.0,"Reconciled Depreciation":1876000.0,"Reconciled Cost Of Revenue":42267000.0,"EBITDA":6401000.0,"EBIT":4525000.0,"Net Interest Income":-115000.0,"Interest Expense":241000.0,"Interest Income":126000.0,"Normalized Income":2857978.05789,"Net Income From Continuing And Discontinued Operation":2875000.0,"Total Expenses":52479000.0,"Rent Expense Supplemental":2225000.0,"Total Operating Income As Reported":4169000.0,"Diluted Average Shares":1858647.0,"Basic Average Shares":1858647.0,"Diluted EPS":1.55,"Basic EPS":1.55,"Diluted NI Availto Com Stockholders":2875000.0,"Net Income Common Stockholders":2875000.0,"Net Income":2875000.0,"Minority Interests":-963000.0,"Net Income Including Noncontrolling Interests":3838000.0,"Net Income Continuous Operations":3838000.0,"Tax Provision":446000.0,"Pretax Income":4284000.0,"Other Income Expense":363000.0,"Other Non Operating Income Expenses":344000.0,"Special Income Charges":19000.0,"Gain On Sale Of Ppe":19000.0,"Net Non Operating Interest Income Expense":-115000.0,"Interest Expense Non Operating":241000.0,"Interest Income Non Operating":126000.0,"Operating Income":4036000.0,"Operating Expense":9524000.0,"Other Operating Expenses":6725000.0,"Depreciation Amortization Depletion Income Statement":1188000.0,"Depreciation And Amortization In Income Statement":1188000.0,"Selling General And Administration":1611000.0,"General And Administrative Expense":1611000.0,"Other Gand A":1478000.0,"Rent And Landing Fees":133000.0,"Gross Profit":13560000.0,"Cost Of Revenue":42955000.0,"Total Revenue":56515000.0,"Operating Revenue":56427000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.078672,"Normalized EBITDA":3770000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":805000.0,"Reconciled Depreciation":1890000.0,"Reconciled Cost Of Revenue":38593000.0,"EBITDA":3770000.0,"EBIT":1880000.0,"Net Interest Income":-185000.0,"Interest Expense":253000.0,"Interest Income":68000.0,"Normalized Income":805000.0,"Net Income From Continuing And Discontinued Operation":805000.0,"Total Expenses":51033000.0,"Rent Expense Supplemental":2149000.0,"Total Operating Income As Reported":1669000.0,"Diluted Average Shares":1858647.0,"Basic Average Shares":1858647.0,"Diluted EPS":0.43,"Basic EPS":0.43,"Diluted NI Availto Com Stockholders":805000.0,"Net Income Common Stockholders":805000.0,"Net Income":805000.0,"Minority Interests":-694000.0,"Net Income Including Noncontrolling Interests":1499000.0,"Net Income Continuous Operations":1499000.0,"Tax Provision":128000.0,"Pretax Income":1627000.0,"Other Income Expense":277000.0,"Other Non Operating Income Expenses":277000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":-185000.0,"Interest Expense Non Operating":253000.0,"Interest Income Non Operating":68000.0,"Operating Income":1535000.0,"Operating Expense":11746000.0,"Other Operating Expenses":6985000.0,"Depreciation Amortization Depletion Income Statement":1196000.0,"Depreciation And Amortization In Income Statement":1196000.0,"Selling General And Administration":3565000.0,"General And Administrative Expense":3565000.0,"Other Gand A":1416000.0,"Rent And Landing Fees":2149000.0,"Gross Profit":13281000.0,"Cost Of Revenue":39287000.0,"Total Revenue":52568000.0,"Operating Revenue":52510000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.021465,"Normalized EBITDA":3703000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":896000.0,"Reconciled Depreciation":1884000.0,"Reconciled Cost Of Revenue":43930000.0,"EBITDA":3703000.0,"EBIT":1819000.0,"Net Interest Income":-149000.0,"Interest Expense":235000.0,"Interest Income":86000.0,"Normalized Income":896000.0,"Net Income From Continuing And Discontinued Operation":896000.0,"Total Expenses":48534000.0,"Rent Expense Supplemental":2365000.0,"Total Operating Income As Reported":1278000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":896000.0,"Net Income Common Stockholders":896000.0,"Net Income":896000.0,"Minority Interests":-654000.0,"Net Income Including Noncontrolling Interests":1550000.0,"Net Income Continuous Operations":1550000.0,"Tax Provision":34000.0,"Pretax Income":1584000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Net Non Operating Interest Income Expense":-149000.0,"Interest Expense Non Operating":235000.0,"Interest Income Non Operating":86000.0,"Operating Income":656000.0,"Operating Expense":3918000.0,"Other Operating Expenses":6798000.0,"Depreciation Amortization Depletion Income Statement":1198000.0,"Depreciation And Amortization In Income Statement":1198000.0,"Selling General And Administration":-4078000.0,"General And Administrative Expense":-4078000.0,"Other Gand A":1427000.0,"Rent And Landing Fees":-5505000.0,"Gross Profit":4574000.0,"Cost Of Revenue":44616000.0,"Total Revenue":49190000.0,"Operating Revenue":49935000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.088612,"Normalized EBITDA":4808000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":1392000.0,"Reconciled Depreciation":1834000.0,"Reconciled Cost Of Revenue":37173000.0,"EBITDA":4808000.0,"EBIT":2974000.0,"Net Interest Income":-243000.0,"Interest Expense":243000.0,"Interest Income":null,"Normalized Income":1392000.0,"Net Income From Continuing And Discontinued Operation":1392000.0,"Total Expenses":49190000.0,"Rent Expense Supplemental":2070000.0,"Total Operating Income As Reported":2974000.0,"Diluted Average Shares":1858647.0,"Basic Average Shares":1858647.0,"Diluted EPS":0.75,"Basic EPS":0.75,"Diluted NI Availto Com Stockholders":1392000.0,"Net Income Common Stockholders":1392000.0,"Net Income":1392000.0,"Minority Interests":-1097000.0,"Net Income Including Noncontrolling Interests":2489000.0,"Net Income Continuous Operations":2489000.0,"Tax Provision":242000.0,"Pretax Income":2731000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":-243000.0,"Interest Expense Non Operating":243000.0,"Interest Income Non Operating":null,"Operating Income":2974000.0,"Operating Expense":11350000.0,"Other Operating Expenses":7029000.0,"Depreciation Amortization Depletion Income Statement":1167000.0,"Depreciation And Amortization In Income Statement":1167000.0,"Selling General And Administration":3154000.0,"General And Administrative Expense":3154000.0,"Other Gand A":1084000.0,"Rent And Landing Fees":2070000.0,"Gross Profit":14324000.0,"Cost Of Revenue":37840000.0,"Total Revenue":52164000.0,"Operating Revenue":51828000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.085042,"Normalized EBITDA":5717000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":2690000.0,"Reconciled Depreciation":1825000.0,"Reconciled Cost Of Revenue":39932000.0,"EBITDA":5717000.0,"EBIT":3892000.0,"Net Interest Income":22000.0,"Interest Expense":235000.0,"Interest Income":257000.0,"Normalized Income":2690000.0,"Net Income From Continuing And Discontinued Operation":2690000.0,"Total Expenses":49997000.0,"Rent Expense Supplemental":2162000.0,"Total Operating Income As Reported":3516000.0,"Diluted Average Shares":1858647.0,"Basic Average Shares":1858647.0,"Diluted EPS":1.45,"Basic EPS":1.45,"Diluted NI Availto Com Stockholders":2690000.0,"Net Income Common Stockholders":2690000.0,"Net Income":2690000.0,"Minority Interests":-656000.0,"Net Income Including Noncontrolling Interests":3346000.0,"Net Income Continuous Operations":3346000.0,"Tax Provision":311000.0,"Pretax Income":3657000.0,"Other Income Expense":273000.0,"Other Non Operating Income Expenses":273000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Net Non Operating Interest Income Expense":22000.0,"Interest Expense Non Operating":235000.0,"Interest Income Non Operating":257000.0,"Operating Income":3362000.0,"Operating Expense":9401000.0,"Other Operating Expenses":6638000.0,"Depreciation Amortization Depletion Income Statement":1161000.0,"Depreciation And Amortization In Income Statement":1161000.0,"Selling General And Administration":1602000.0,"General And Administrative Expense":1602000.0,"Other Gand A":1448000.0,"Rent And Landing Fees":154000.0,"Gross Profit":12763000.0,"Cost Of Revenue":40596000.0,"Total Revenue":53359000.0,"Operating Revenue":53290000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":59000.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":1858647.0,"Basic Average Shares":1858647.0,"Diluted EPS":0.03,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":267000.0,"Other Non Operating Income Expenses":267000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":59000.0,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":1075000.0,"Repayment Of Debt":-350000.0,"Capital Expenditure":-1067000.0,"Interest Paid Supplemental Data":241000.0,"Income Tax Paid Supplemental Data":150000.0,"End Cash Position":22831000.0,"Beginning Cash Position":22967000.0,"Changes In Cash":-136000.0,"Financing Cash Flow":-1268000.0,"Cash Flow From Continuing Financing Activities":-1268000.0,"Net Other Financing Charges":-918000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Issuance Payments Of Debt":-350000.0,"Net Long Term Debt Issuance":-350000.0,"Long Term Debt Payments":-350000.0,"Investing Cash Flow":-1010000.0,"Cash Flow From Continuing Investing Activities":-1010000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":4000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-1014000.0,"Sale Of PPE":53000.0,"Purchase Of PPE":-1067000.0,"Operating Cash Flow":2142000.0,"Cash Flow From Continuing Operating Activities":2142000.0,"Change In Working Capital":-3474000.0,"Change In Other Working Capital":-1804000.0,"Change In Other Current Liabilities":-652000.0,"Change In Other Current Assets":-28000.0,"Change In Payables And Accrued Expense":514000.0,"Change In Payable":514000.0,"Change In Account Payable":-386000.0,"Change In Prepaid Assets":-2281000.0,"Change In Inventory":120000.0,"Change In Receivables":657000.0,"Other Non Cash Items":9000.0,"Depreciation Amortization Depletion":1876000.0,"Depreciation And Amortization":1876000.0,"Depreciation":1876000.0,"Operating Gains Losses":-107000.0,"Earnings Losses From Equity Investments":-30000.0,"Gain Loss On Investment Securities":-81000.0,"Gain Loss On Sale Of PPE":4000.0,"Net Income From Continuing Operations":3838000.0},"2025-12-31":{"Free Cash Flow":4029000.0,"Repayment Of Debt":-349000.0,"Capital Expenditure":-916000.0,"Interest Paid Supplemental Data":192000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":22967000.0,"Beginning Cash Position":20094000.0,"Changes In Cash":2873000.0,"Financing Cash Flow":-1185000.0,"Cash Flow From Continuing Financing Activities":-1185000.0,"Net Other Financing Charges":-836000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Issuance Payments Of Debt":-349000.0,"Net Long Term Debt Issuance":-349000.0,"Long Term Debt Payments":-349000.0,"Investing Cash Flow":-887000.0,"Cash Flow From Continuing Investing Activities":-887000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":4000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-891000.0,"Sale Of PPE":25000.0,"Purchase Of PPE":-916000.0,"Operating Cash Flow":4945000.0,"Cash Flow From Continuing Operating Activities":4945000.0,"Change In Working Capital":1561000.0,"Change In Other Working Capital":2192000.0,"Change In Other Current Liabilities":-773000.0,"Change In Other Current Assets":5000.0,"Change In Payables And Accrued Expense":-294000.0,"Change In Payable":-294000.0,"Change In Account Payable":402000.0,"Change In Prepaid Assets":1113000.0,"Change In Inventory":-153000.0,"Change In Receivables":-529000.0,"Other Non Cash Items":9000.0,"Depreciation Amortization Depletion":1890000.0,"Depreciation And Amortization":1890000.0,"Depreciation":1890000.0,"Operating Gains Losses":-14000.0,"Earnings Losses From Equity Investments":-12000.0,"Gain Loss On Investment Securities":-6000.0,"Gain Loss On Sale Of PPE":4000.0,"Net Income From Continuing Operations":1499000.0},"2025-09-30":{"Free Cash Flow":2149000.0,"Repayment Of Debt":-317000.0,"Capital Expenditure":-1211000.0,"Interest Paid Supplemental Data":217000.0,"Income Tax Paid Supplemental Data":225000.0,"End Cash Position":20094000.0,"Beginning Cash Position":18210000.0,"Changes In Cash":1884000.0,"Financing Cash Flow":-1036000.0,"Cash Flow From Continuing Financing Activities":-1036000.0,"Net Other Financing Charges":-719000.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":0.0,"Net Issuance Payments Of Debt":-317000.0,"Net Long Term Debt Issuance":-317000.0,"Long Term Debt Payments":-317000.0,"Investing Cash Flow":-440000.0,"Cash Flow From Continuing Investing Activities":-440000.0,"Net Other Investing Changes":0.0,"Dividends Received Cfi":4000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-1176000.0,"Sale Of PPE":35000.0,"Purchase Of PPE":-1211000.0,"Operating Cash Flow":3360000.0,"Cash Flow From Continuing Operating Activities":3360000.0,"Change In Working Capital":-116000.0,"Change In Other Working Capital":-286000.0,"Change In Other Current Liabilities":-764000.0,"Change In Other Current Assets":2000.0,"Change In Payables And Accrued Expense":86000.0,"Change In Payable":86000.0,"Change In Account Payable":-379000.0,"Change In Prepaid Assets":514000.0,"Change In Inventory":210000.0,"Change In Receivables":122000.0,"Other Non Cash Items":-55000.0,"Depreciation Amortization Depletion":1884000.0,"Depreciation And Amortization":1884000.0,"Depreciation":1884000.0,"Operating Gains Losses":117000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":28000.0,"Gain Loss On Sale Of PPE":36000.0,"Net Income From Continuing Operations":1550000.0},"2025-06-30":{"Free Cash Flow":-1844000.0,"Repayment Of Debt":-330000.0,"Capital Expenditure":-3265000.0,"Interest Paid Supplemental Data":234000.0,"Income Tax Paid Supplemental Data":320000.0,"End Cash Position":18210000.0,"Beginning Cash Position":22973000.0,"Changes In Cash":-4763000.0,"Financing Cash Flow":-2450000.0,"Cash Flow From Continuing Financing Activities":-2450000.0,"Net Other Financing Charges":-1098000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Issuance Payments Of Debt":-330000.0,"Net Long Term Debt Issuance":-330000.0,"Long Term Debt Payments":-330000.0,"Investing Cash Flow":-3734000.0,"Cash Flow From Continuing Investing Activities":-3734000.0,"Net Other Investing Changes":0.0,"Dividends Received Cfi":4000.0,"Net Investment Purchase And Sale":-488000.0,"Purchase Of Investment":-488000.0,"Net PPE Purchase And Sale":-3250000.0,"Sale Of PPE":15000.0,"Purchase Of PPE":-3265000.0,"Operating Cash Flow":1421000.0,"Cash Flow From Continuing Operating Activities":1421000.0,"Change In Working Capital":-3030000.0,"Change In Other Working Capital":-301000.0,"Change In Other Current Liabilities":-738000.0,"Change In Other Current Assets":-703000.0,"Change In Payables And Accrued Expense":-1622000.0,"Change In Payable":-1622000.0,"Change In Account Payable":-228000.0,"Change In Prepaid Assets":699000.0,"Change In Inventory":161000.0,"Change In Receivables":-526000.0,"Other Non Cash Items":9000.0,"Depreciation Amortization Depletion":1834000.0,"Depreciation And Amortization":1834000.0,"Depreciation":1834000.0,"Operating Gains Losses":119000.0,"Earnings Losses From Equity Investments":-24000.0,"Gain Loss On Investment Securities":56000.0,"Gain Loss On Sale Of PPE":87000.0,"Net Income From Continuing Operations":2489000.0},"2025-03-31":{"Free Cash Flow":-2990000.0,"Repayment Of Debt":-349000.0,"Capital Expenditure":-1018000.0,"Interest Paid Supplemental Data":239000.0,"Income Tax Paid Supplemental Data":1000.0,"End Cash Position":22973000.0,"Beginning Cash Position":27322000.0,"Changes In Cash":-4349000.0,"Financing Cash Flow":-1137000.0,"Cash Flow From Continuing Financing Activities":-1137000.0,"Net Other Financing Charges":-788000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Issuance Payments Of Debt":-349000.0,"Net Long Term Debt Issuance":-349000.0,"Long Term Debt Payments":-349000.0,"Investing Cash Flow":-1240000.0,"Cash Flow From Continuing Investing Activities":-1240000.0,"Net Other Investing Changes":0.0,"Dividends Received Cfi":4000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-1000000.0,"Sale Of PPE":18000.0,"Purchase Of PPE":-1018000.0,"Operating Cash Flow":-1972000.0,"Cash Flow From Continuing Operating Activities":-1972000.0,"Change In Working Capital":-7029000.0,"Change In Other Working Capital":-2312000.0,"Change In Other Current Liabilities":-217000.0,"Change In Other Current Assets":26000.0,"Change In Payables And Accrued Expense":-3216000.0,"Change In Payable":-3216000.0,"Change In Account Payable":-3210000.0,"Change In Prepaid Assets":-2216000.0,"Change In Inventory":204000.0,"Change In Receivables":702000.0,"Other Non Cash Items":9000.0,"Depreciation Amortization Depletion":1825000.0,"Depreciation And Amortization":1825000.0,"Depreciation":1825000.0,"Operating Gains Losses":-123000.0,"Earnings Losses From Equity Investments":-24000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":20000.0,"Net Income From Continuing Operations":3346000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":30000.0,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":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,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":-5000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}