{"ticker":"BLNE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Preferred Shares Number":2500000.0,"Ordinary Shares Number":30647369.0,"Share Issued":30647369.0,"Net Debt":14818000.0,"Total Debt":17124000.0,"Tangible Book Value":12788000.0,"Invested Capital":67626000.0,"Working Capital":1180000.0,"Net Tangible Assets":12788000.0,"Capital Lease Obligations":400000.0,"Common Stock Equity":50902000.0,"Preferred Stock Equity":null,"Total Capitalization":50902000.0,"Total Equity Gross Minority Interest":50902000.0,"Minority Interest":null,"Stockholders Equity":50902000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-41000.0,"Other Equity Adjustments":-41000.0,"Retained Earnings":-131018000.0,"Additional Paid In Capital":181958000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":19354000.0,"Total Non Current Liabilities Net Minority Interest":154000.0,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":null,"Long Term Debt And Capital Lease Obligation":154000.0,"Long Term Capital Lease Obligation":154000.0,"Current Liabilities":19200000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":16970000.0,"Current Capital Lease Obligation":246000.0,"Current Debt":16724000.0,"Other Current Borrowings":1314000.0,"Line Of Credit":15410000.0,"Payables And Accrued Expenses":2230000.0,"Current Accrued Expenses":1415000.0,"Payables":815000.0,"Accounts Payable":815000.0,"Total Assets":70256000.0,"Total Non Current Assets":49876000.0,"Other Non Current Assets":386000.0,"Investments And Advances":31000.0,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":31000.0,"Investments In Other Ventures Under Equity Method":31000.0,"Goodwill And Other Intangible Assets":38114000.0,"Other Intangible Assets":4804000.0,"Goodwill":33310000.0,"Net PPE":11345000.0,"Accumulated Depreciation":-4765000.0,"Gross PPE":16110000.0,"Leases":151000.0,"Other Properties":350000.0,"Machinery Furniture Equipment":15609000.0,"Properties":0.0,"Current Assets":20380000.0,"Other Current Assets":509000.0,"Hedging Assets Current":185000.0,"Assets Held For Sale Current":null,"Restricted Cash":81000.0,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":17699000.0,"Other Receivables":121000.0,"Duefrom Related Parties Current":198000.0,"Loans Receivable":17320000.0,"Accounts Receivable":60000.0,"Cash Cash Equivalents And Short Term Investments":1906000.0,"Cash And Cash Equivalents":1906000.0},"2025-12-31":{"Preferred Shares Number":2500000.0,"Ordinary Shares Number":27904433.0,"Share Issued":27904433.0,"Net Debt":11480000.0,"Total Debt":15004000.0,"Tangible Book Value":15468000.0,"Invested Capital":68151000.0,"Working Capital":3047000.0,"Net Tangible Assets":15469000.0,"Capital Lease Obligations":460000.0,"Common Stock Equity":53607000.0,"Preferred Stock Equity":1000.0,"Total Capitalization":53608000.0,"Total Equity Gross Minority Interest":53608000.0,"Minority Interest":0.0,"Stockholders Equity":53608000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-48000.0,"Other Equity Adjustments":-48000.0,"Retained Earnings":-125702000.0,"Additional Paid In Capital":179354000.0,"Capital Stock":4000.0,"Common Stock":3000.0,"Preferred Stock":1000.0,"Total Liabilities Net Minority Interest":16609000.0,"Total Non Current Liabilities Net Minority Interest":278000.0,"Other Non Current Liabilities":57000.0,"Liabilities Heldfor Sale Non Current":0.0,"Long Term Debt And Capital Lease Obligation":221000.0,"Long Term Capital Lease Obligation":221000.0,"Current Liabilities":16331000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":14783000.0,"Current Capital Lease Obligation":239000.0,"Current Debt":14544000.0,"Other Current Borrowings":null,"Line Of Credit":14544000.0,"Payables And Accrued Expenses":1548000.0,"Current Accrued Expenses":903000.0,"Payables":645000.0,"Accounts Payable":645000.0,"Total Assets":70217000.0,"Total Non Current Assets":50839000.0,"Other Non Current Assets":441000.0,"Investments And Advances":148000.0,"Investmentin Financial Assets":0.0,"Available For Sale Securities":null,"Long Term Equity Investment":148000.0,"Investments In Other Ventures Under Equity Method":148000.0,"Goodwill And Other Intangible Assets":38139000.0,"Other Intangible Assets":4829000.0,"Goodwill":33310000.0,"Net PPE":12111000.0,"Accumulated Depreciation":-3973000.0,"Gross PPE":16084000.0,"Leases":151000.0,"Other Properties":401000.0,"Machinery Furniture Equipment":15532000.0,"Properties":0.0,"Current Assets":19378000.0,"Other Current Assets":459000.0,"Hedging Assets Current":232000.0,"Assets Held For Sale Current":0.0,"Restricted Cash":131000.0,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":15492000.0,"Other Receivables":null,"Duefrom Related Parties Current":400000.0,"Loans Receivable":15072000.0,"Accounts Receivable":20000.0,"Cash Cash Equivalents And Short Term Investments":3064000.0,"Cash And Cash Equivalents":3064000.0},"2025-09-30":{"Preferred Shares Number":2500000.0,"Ordinary Shares Number":19747234.0,"Share Issued":19747234.0,"Net Debt":7128000.0,"Total Debt":9544000.0,"Tangible Book Value":13578000.0,"Invested Capital":60165000.0,"Working Capital":495000.0,"Net Tangible Assets":13579000.0,"Capital Lease Obligations":1121000.0,"Common Stock Equity":51742000.0,"Preferred Stock Equity":1000.0,"Total Capitalization":51743000.0,"Total Equity Gross Minority Interest":51741000.0,"Minority Interest":-3000.0,"Stockholders Equity":51743000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-47000.0,"Other Equity Adjustments":-47000.0,"Retained Earnings":-115883000.0,"Additional Paid In Capital":167670000.0,"Capital Stock":3000.0,"Common Stock":2000.0,"Preferred Stock":1000.0,"Total Liabilities Net Minority Interest":11440000.0,"Total Non Current Liabilities Net Minority Interest":988000.0,"Other Non Current Liabilities":45000.0,"Liabilities Heldfor Sale Non Current":0.0,"Long Term Debt And Capital Lease Obligation":943000.0,"Long Term Capital Lease Obligation":943000.0,"Current Liabilities":10452000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":8601000.0,"Current Capital Lease Obligation":178000.0,"Current Debt":8423000.0,"Other Current Borrowings":null,"Line Of Credit":8423000.0,"Payables And Accrued Expenses":1851000.0,"Current Accrued Expenses":987000.0,"Payables":864000.0,"Accounts Payable":864000.0,"Total Assets":63181000.0,"Total Non Current Assets":52234000.0,"Other Non Current Assets":652000.0,"Investments And Advances":0.0,"Investmentin Financial Assets":0.0,"Available For Sale Securities":null,"Long Term Equity Investment":0.0,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":38164000.0,"Other Intangible Assets":4854000.0,"Goodwill":33310000.0,"Net PPE":13418000.0,"Accumulated Depreciation":-3169000.0,"Gross PPE":16587000.0,"Leases":151000.0,"Other Properties":948000.0,"Machinery Furniture Equipment":15488000.0,"Properties":0.0,"Current Assets":10947000.0,"Other Current Assets":403000.0,"Hedging Assets Current":240000.0,"Assets Held For Sale Current":0.0,"Restricted Cash":45000.0,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":8964000.0,"Other Receivables":null,"Duefrom Related Parties Current":null,"Loans Receivable":8923000.0,"Accounts Receivable":41000.0,"Cash Cash Equivalents And Short Term Investments":1295000.0,"Cash And Cash Equivalents":1295000.0},"2025-06-30":{"Preferred Shares Number":2500000.0,"Ordinary Shares Number":18362713.0,"Share Issued":12072756.0,"Net Debt":1323000.0,"Total Debt":8704000.0,"Tangible Book Value":16430000.0,"Invested Capital":62218000.0,"Working Capital":2681000.0,"Net Tangible Assets":16432000.0,"Capital Lease Obligations":1104000.0,"Common Stock Equity":54618000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":54620000.0,"Total Equity Gross Minority Interest":55551000.0,"Minority Interest":931000.0,"Stockholders Equity":54620000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":20000.0,"Other Equity Adjustments":20000.0,"Retained Earnings":-111927000.0,"Additional Paid In Capital":166523000.0,"Capital Stock":4000.0,"Common Stock":2000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":13020000.0,"Total Non Current Liabilities Net Minority Interest":957000.0,"Other Non Current Liabilities":33000.0,"Liabilities Heldfor Sale Non Current":67000.0,"Long Term Debt And Capital Lease Obligation":857000.0,"Long Term Capital Lease Obligation":857000.0,"Current Liabilities":12063000.0,"Other Current Liabilities":506000.0,"Current Debt And Capital Lease Obligation":7847000.0,"Current Capital Lease Obligation":247000.0,"Current Debt":7600000.0,"Other Current Borrowings":2396000.0,"Line Of Credit":5204000.0,"Payables And Accrued Expenses":3710000.0,"Current Accrued Expenses":1857000.0,"Payables":1853000.0,"Accounts Payable":1853000.0,"Total Assets":68571000.0,"Total Non Current Assets":53827000.0,"Other Non Current Assets":1517000.0,"Investments And Advances":0.0,"Investmentin Financial Assets":0.0,"Available For Sale Securities":null,"Long Term Equity Investment":0.0,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":38188000.0,"Other Intangible Assets":4878000.0,"Goodwill":33310000.0,"Net PPE":14122000.0,"Accumulated Depreciation":-2363000.0,"Gross PPE":16485000.0,"Leases":151000.0,"Other Properties":915000.0,"Machinery Furniture Equipment":15419000.0,"Properties":0.0,"Current Assets":14744000.0,"Other Current Assets":166000.0,"Hedging Assets Current":115000.0,"Assets Held For Sale Current":1612000.0,"Restricted Cash":45000.0,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":6529000.0,"Other Receivables":327000.0,"Duefrom Related Parties Current":null,"Loans Receivable":6169000.0,"Accounts Receivable":33000.0,"Cash Cash Equivalents And Short Term Investments":6277000.0,"Cash And Cash Equivalents":6277000.0},"2025-03-31":{"Preferred Shares Number":2500000.0,"Ordinary Shares Number":7819813.0,"Share Issued":7819813.0,"Net Debt":8302000.0,"Total Debt":11231000.0,"Tangible Book Value":-4182000.0,"Invested Capital":56859000.0,"Working Capital":-5840000.0,"Net Tangible Assets":-4180000.0,"Capital Lease Obligations":1469000.0,"Common Stock Equity":47097000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":47099000.0,"Total Equity Gross Minority Interest":48095000.0,"Minority Interest":996000.0,"Stockholders Equity":47099000.0,"Other Equity Interest":14000.0,"Gains Losses Not Affecting Retained Earnings":-17000.0,"Other Equity Adjustments":-17000.0,"Retained Earnings":-105637000.0,"Additional Paid In Capital":152736000.0,"Capital Stock":3000.0,"Common Stock":1000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":15658000.0,"Total Non Current Liabilities Net Minority Interest":1069000.0,"Other Non Current Liabilities":39000.0,"Liabilities Heldfor Sale Non Current":null,"Long Term Debt And Capital Lease Obligation":1030000.0,"Long Term Capital Lease Obligation":1030000.0,"Current Liabilities":14589000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":10201000.0,"Current Capital Lease Obligation":439000.0,"Current Debt":9762000.0,"Other Current Borrowings":5210000.0,"Line Of Credit":4552000.0,"Payables And Accrued Expenses":4388000.0,"Current Accrued Expenses":1760000.0,"Payables":2628000.0,"Accounts Payable":2628000.0,"Total Assets":63753000.0,"Total Non Current Assets":55004000.0,"Other Non Current Assets":573000.0,"Investments And Advances":72000.0,"Investmentin Financial Assets":72000.0,"Available For Sale Securities":72000.0,"Long Term Equity Investment":72000.0,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":51279000.0,"Other Intangible Assets":17969000.0,"Goodwill":33310000.0,"Net PPE":3080000.0,"Accumulated Depreciation":-444000.0,"Gross PPE":3524000.0,"Leases":1537000.0,"Other Properties":1294000.0,"Machinery Furniture Equipment":693000.0,"Properties":0.0,"Current Assets":8749000.0,"Other Current Assets":349000.0,"Hedging Assets Current":69000.0,"Assets Held For Sale Current":null,"Restricted Cash":46000.0,"Inventory":1407000.0,"Finished Goods":701000.0,"Raw Materials":706000.0,"Receivables":5418000.0,"Other Receivables":null,"Duefrom Related Parties Current":null,"Loans Receivable":5229000.0,"Accounts Receivable":189000.0,"Cash Cash Equivalents And Short Term Investments":1460000.0,"Cash And Cash Equivalents":1460000.0},"2024-12-31":{"Preferred 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,"Preferred Stock Equity":8000.0,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":1101000.0,"Stockholders Equity":null,"Other Equity Interest":205000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":45000.0,"Liabilities Heldfor Sale Non Current":163000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":513000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":6197000.0,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":147000.0,"Available For Sale Securities":147000.0,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":2013000.0,"Restricted Cash":null,"Inventory":1493000.0,"Finished Goods":670000.0,"Raw Materials":823000.0,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":0.0,"Loans Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4463000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-5278000.0,"Reconciled Depreciation":815000.0,"Reconciled Cost Of Revenue":3205000.0,"EBITDA":-4463000.0,"EBIT":-5278000.0,"Net Interest Income":6000.0,"Interest Expense":0.0,"Interest Income":6000.0,"Normalized Income":-5278000.0,"Net Income From Continuing And Discontinued Operation":-5278000.0,"Total Expenses":8052000.0,"Total Operating Income As Reported":-5167000.0,"Diluted Average Shares":29363230.0,"Basic Average Shares":29363230.0,"Diluted EPS":-0.18,"Basic EPS":-0.18,"Diluted NI Availto Com Stockholders":-5316000.0,"Net Income Common Stockholders":-5316000.0,"Otherunder Preferred Stock Dividend":0.0,"Preferred Stock Dividends":38000.0,"Net Income":-5278000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-5278000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-5278000.0,"Tax Provision":0.0,"Pretax Income":-5278000.0,"Other Income Expense":-117000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Earnings From Equity Interest":-117000.0,"Net Non Operating Interest Income Expense":6000.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":6000.0,"Operating Income":-5167000.0,"Operating Expense":4847000.0,"Other Operating Expenses":1060000.0,"Depreciation Amortization Depletion Income Statement":815000.0,"Depreciation And Amortization In Income Statement":815000.0,"Selling General And Administration":2972000.0,"Selling And Marketing Expense":1042000.0,"General And Administrative Expense":1930000.0,"Other Gand A":1930000.0,"Salaries And Wages":null,"Gross Profit":-320000.0,"Cost Of Revenue":3205000.0,"Total Revenue":2885000.0,"Operating Revenue":2834000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-7632000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-8382000.0,"Reconciled Depreciation":829000.0,"Reconciled Cost Of Revenue":5312000.0,"EBITDA":-7632000.0,"EBIT":-8461000.0,"Net Interest Income":74000.0,"Interest Expense":-79000.0,"Interest Income":-5000.0,"Normalized Income":-8382000.0,"Net Income From Continuing And Discontinued Operation":-8352000.0,"Total Expenses":10611000.0,"Total Operating Income As Reported":-8061000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-9819000.0,"Net Income Common Stockholders":-9819000.0,"Otherunder Preferred Stock Dividend":1430000.0,"Preferred Stock Dividends":37000.0,"Net Income":-8352000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-8352000.0,"Net Income Discontinuous Operations":30000.0,"Net Income Continuous Operations":-8382000.0,"Tax Provision":0.0,"Pretax Income":-8382000.0,"Other Income Expense":-395000.0,"Other Non Operating Income Expenses":0.0,"Special Income Charges":0.0,"Other Special Charges":0.0,"Earnings From Equity Interest":-395000.0,"Net Non Operating Interest Income Expense":74000.0,"Interest Expense Non Operating":-79000.0,"Interest Income Non Operating":-5000.0,"Operating Income":-8061000.0,"Operating Expense":5299000.0,"Other Operating Expenses":1093000.0,"Depreciation Amortization Depletion Income Statement":829000.0,"Depreciation And Amortization In Income Statement":829000.0,"Selling General And Administration":3377000.0,"Selling And Marketing Expense":1001000.0,"General And Administrative Expense":2376000.0,"Other Gand A":2376000.0,"Salaries And Wages":null,"Gross Profit":-2762000.0,"Cost Of Revenue":5312000.0,"Total Revenue":2550000.0,"Operating Revenue":2548000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1994000.0,"Total Unusual Items":-685000.0,"Total Unusual Items Excluding Goodwill":-685000.0,"Net Income From Continuing Operation Net Minority Interest":-3535000.0,"Reconciled Depreciation":831000.0,"Reconciled Cost Of Revenue":2101000.0,"EBITDA":-2679000.0,"EBIT":-3510000.0,"Net Interest Income":-65000.0,"Interest Expense":69000.0,"Interest Income":4000.0,"Normalized Income":-2850000.0,"Net Income From Continuing And Discontinued Operation":-3918000.0,"Total Expenses":5289000.0,"Total Operating Income As Reported":-2833000.0,"Diluted Average Shares":19301805.0,"Basic Average Shares":19301805.0,"Diluted EPS":-0.2,"Basic EPS":-0.2,"Diluted NI Availto Com Stockholders":-3956000.0,"Net Income Common Stockholders":-3956000.0,"Otherunder Preferred Stock Dividend":0.0,"Preferred Stock Dividends":38000.0,"Net Income":-3918000.0,"Minority Interests":44000.0,"Net Income Including Noncontrolling Interests":-3962000.0,"Net Income Discontinuous Operations":-383000.0,"Net Income Continuous Operations":-3579000.0,"Tax Provision":0.0,"Pretax Income":-3579000.0,"Other Income Expense":-681000.0,"Other Non Operating Income Expenses":4000.0,"Special Income Charges":-685000.0,"Other Special Charges":685000.0,"Earnings From Equity Interest":0.0,"Net Non Operating Interest Income Expense":-65000.0,"Interest Expense Non Operating":69000.0,"Interest Income Non Operating":4000.0,"Operating Income":-2833000.0,"Operating Expense":3188000.0,"Other Operating Expenses":804000.0,"Depreciation Amortization Depletion Income Statement":831000.0,"Depreciation And Amortization In Income Statement":831000.0,"Selling General And Administration":1553000.0,"Selling And Marketing Expense":682000.0,"General And Administrative Expense":871000.0,"Other Gand A":871000.0,"Salaries And Wages":null,"Gross Profit":355000.0,"Cost Of Revenue":2101000.0,"Total Revenue":2456000.0,"Operating Revenue":2454000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2853000.0,"Total Unusual Items":75000.0,"Total Unusual Items Excluding Goodwill":75000.0,"Net Income From Continuing Operation Net Minority Interest":-3937000.0,"Reconciled Depreciation":836000.0,"Reconciled Cost Of Revenue":2229000.0,"EBITDA":-2778000.0,"EBIT":-3614000.0,"Net Interest Income":-388000.0,"Interest Expense":388000.0,"Interest Income":0.0,"Normalized Income":-4012000.0,"Net Income From Continuing And Discontinued Operation":-4075000.0,"Total Expenses":5713000.0,"Total Operating Income As Reported":-3932000.0,"Diluted Average Shares":9802147.0,"Basic Average Shares":9802147.0,"Diluted EPS":-0.64,"Basic EPS":-0.64,"Diluted NI Availto Com Stockholders":-6290000.0,"Net Income Common Stockholders":-6290000.0,"Otherunder Preferred Stock Dividend":2178000.0,"Preferred Stock Dividends":37000.0,"Net Income":-4075000.0,"Minority Interests":65000.0,"Net Income Including Noncontrolling Interests":-4140000.0,"Net Income Discontinuous Operations":-138000.0,"Net Income Continuous Operations":-4002000.0,"Tax Provision":0.0,"Pretax Income":-4002000.0,"Other Income Expense":318000.0,"Other Non Operating Income Expenses":39000.0,"Special Income Charges":75000.0,"Other Special Charges":-75000.0,"Earnings From Equity Interest":204000.0,"Net Non Operating Interest Income Expense":-388000.0,"Interest Expense Non Operating":388000.0,"Interest Income Non Operating":0.0,"Operating Income":-3932000.0,"Operating Expense":3484000.0,"Other Operating Expenses":430000.0,"Depreciation Amortization Depletion Income Statement":836000.0,"Depreciation And Amortization In Income Statement":836000.0,"Selling General And Administration":2218000.0,"Selling And Marketing Expense":787000.0,"General And Administrative Expense":1431000.0,"Other Gand A":1431000.0,"Salaries And Wages":2165000.0,"Gross Profit":-448000.0,"Cost Of Revenue":2229000.0,"Total Revenue":1781000.0,"Operating Revenue":1781000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3997000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-6601000.0,"Reconciled Depreciation":820000.0,"Reconciled Cost Of Revenue":2152000.0,"EBITDA":-3997000.0,"EBIT":-4817000.0,"Net Interest Income":-1888000.0,"Interest Expense":1889000.0,"Interest Income":1000.0,"Normalized Income":-6601000.0,"Net Income From Continuing And Discontinued Operation":-6822000.0,"Total Expenses":6069000.0,"Total Operating Income As Reported":-4757000.0,"Diluted Average Shares":1864794.0,"Basic Average Shares":1864794.0,"Diluted EPS":-6.14,"Basic EPS":-6.14,"Diluted NI Availto Com Stockholders":-11448000.0,"Net Income Common Stockholders":-11448000.0,"Otherunder Preferred Stock Dividend":4588000.0,"Preferred Stock Dividends":38000.0,"Net Income":-6822000.0,"Minority Interests":105000.0,"Net Income Including Noncontrolling Interests":-6927000.0,"Net Income Discontinuous Operations":-221000.0,"Net Income Continuous Operations":-6706000.0,"Tax Provision":0.0,"Pretax Income":-6706000.0,"Other Income Expense":-61000.0,"Other Non Operating Income Expenses":14000.0,"Special Income Charges":null,"Other Special Charges":null,"Earnings From Equity Interest":-75000.0,"Net Non Operating Interest Income Expense":-1888000.0,"Interest Expense Non Operating":1889000.0,"Interest Income Non Operating":1000.0,"Operating Income":-4757000.0,"Operating Expense":3917000.0,"Other Operating Expenses":694000.0,"Depreciation Amortization Depletion Income Statement":820000.0,"Depreciation And Amortization In Income Statement":820000.0,"Selling General And Administration":2403000.0,"Selling And Marketing Expense":525000.0,"General And Administrative Expense":1878000.0,"Other Gand A":1878000.0,"Salaries And Wages":2331000.0,"Gross Profit":-840000.0,"Cost Of Revenue":2152000.0,"Total Revenue":1312000.0,"Operating Revenue":1308000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":1717000.0,"Total Unusual Items Excluding Goodwill":1717000.0,"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":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-29000.0,"Special Income Charges":1717000.0,"Other Special Charges":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"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,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3700000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":859000.0,"Issuance Of Capital Stock":1392000.0,"Capital Expenditure":-76000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1987000.0,"Beginning Cash Position":3195000.0,"Effect Of Exchange Rate Changes":7000.0,"Changes In Cash":-1215000.0,"Financing Cash Flow":2485000.0,"Cash Flow From Continuing Financing Activities":2485000.0,"Proceeds From Stock Option Exercised":234000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":1392000.0,"Common Stock Issuance":1392000.0,"Net Issuance Payments Of Debt":859000.0,"Net Short Term Debt Issuance":859000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":859000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-76000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-76000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":-76000.0,"Purchase Of Intangibles":-76000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-3624000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-3624000.0,"Interest Paid Cfo":null,"Change In Working Capital":1631000.0,"Change In Other Working Capital":-355000.0,"Change In Other Current Liabilities":-57000.0,"Change In Other Current Assets":55000.0,"Change In Payables And Accrued Expense":688000.0,"Change In Accrued Expense":519000.0,"Change In Interest Payable":null,"Change In Payable":169000.0,"Change In Account Payable":169000.0,"Change In Prepaid Assets":-56000.0,"Change In Inventory":null,"Change In Receivables":1356000.0,"Changes In Account Receivables":-39000.0,"Other Non Cash Items":-3000.0,"Stock Based Compensation":977000.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":815000.0,"Depreciation And Amortization":815000.0,"Operating Gains Losses":-1766000.0,"Earnings Losses From Equity Investments":117000.0,"Gain Loss On Investment Securities":-38000.0,"Net Income From Continuing Operations":-5278000.0},"2025-12-31":{"Free Cash Flow":-10050000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":6114000.0,"Issuance Of Capital Stock":805000.0,"Capital Expenditure":-43000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":3195000.0,"Beginning Cash Position":1340000.0,"Effect Of Exchange Rate Changes":-1000.0,"Changes In Cash":1857000.0,"Financing Cash Flow":11919000.0,"Cash Flow From Continuing Financing Activities":11919000.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":-2000000.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":805000.0,"Common Stock Issuance":805000.0,"Net Issuance Payments Of Debt":6114000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-1146000.0,"Long Term Debt Issuance":6114000.0,"Investing Cash Flow":-55000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-55000.0,"Net Other Investing Changes":255000.0,"Net Intangibles Purchase And Sale":-28000.0,"Purchase Of Intangibles":-28000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-10007000.0,"Cash From Discontinued Operating Activities":11000.0,"Cash Flow From Continuing Operating Activities":-10018000.0,"Interest Paid Cfo":null,"Change In Working Capital":-5384000.0,"Change In Other Working Capital":-174546000.0,"Change In Other Current Liabilities":170203000.0,"Change In Other Current Assets":-321000.0,"Change In Payables And Accrued Expense":-273000.0,"Change In Accrued Expense":-61000.0,"Change In Interest Payable":7000.0,"Change In Payable":-212000.0,"Change In Account Payable":-212000.0,"Change In Prepaid Assets":-67000.0,"Change In Inventory":null,"Change In Receivables":-380000.0,"Changes In Account Receivables":20000.0,"Other Non Cash Items":-104000.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":1000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":829000.0,"Depreciation And Amortization":829000.0,"Operating Gains Losses":-1278000.0,"Earnings Losses From Equity Investments":395000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-8382000.0},"2025-09-30":{"Free Cash Flow":-5907000.0,"Repayment Of Debt":-1420000.0,"Issuance Of Debt":2329000.0,"Issuance Of Capital Stock":1121000.0,"Capital Expenditure":-69000.0,"Interest Paid Supplemental Data":32000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":1340000.0,"Beginning Cash Position":6322000.0,"Effect Of Exchange Rate Changes":-67000.0,"Changes In Cash":-4915000.0,"Financing Cash Flow":2030000.0,"Cash Flow From Continuing Financing Activities":2030000.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":1121000.0,"Common Stock Issuance":1121000.0,"Net Issuance Payments Of Debt":909000.0,"Net Short Term Debt Issuance":-6455000.0,"Short Term Debt Payments":-6455000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":7364000.0,"Long Term Debt Issuance":2329000.0,"Investing Cash Flow":-1107000.0,"Cash From Discontinued Investing Activities":-708000.0,"Cash Flow From Continuing Investing Activities":-399000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":-69000.0,"Purchase Of Intangibles":-69000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-5838000.0,"Cash From Discontinued Operating Activities":708000.0,"Cash Flow From Continuing Operating Activities":-6546000.0,"Interest Paid Cfo":null,"Change In Working Capital":-2785000.0,"Change In Other Working Capital":-1208000.0,"Change In Other Current Liabilities":12000.0,"Change In Other Current Assets":161000.0,"Change In Payables And Accrued Expense":-1630000.0,"Change In Accrued Expense":-854000.0,"Change In Interest Payable":-84000.0,"Change In Payable":-776000.0,"Change In Account Payable":-776000.0,"Change In Prepaid Assets":-162000.0,"Change In Inventory":null,"Change In Receivables":42000.0,"Changes In Account Receivables":-285000.0,"Other Non Cash Items":86000.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":831000.0,"Depreciation And Amortization":831000.0,"Operating Gains Losses":-1099000.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-3579000.0},"2025-06-30":{"Free Cash Flow":-4412000.0,"Repayment Of Debt":-2215000.0,"Issuance Of Debt":700000.0,"Issuance Of Capital Stock":10610000.0,"Capital Expenditure":-69000.0,"Interest Paid Supplemental Data":98000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":6322000.0,"Beginning Cash Position":1409000.0,"Effect Of Exchange Rate Changes":37000.0,"Changes In Cash":4876000.0,"Financing Cash Flow":9095000.0,"Cash Flow From Continuing Financing Activities":9095000.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":7344000.0,"Common Stock Issuance":7344000.0,"Net Issuance Payments Of Debt":-1515000.0,"Net Short Term Debt Issuance":2598000.0,"Short Term Debt Payments":2820000.0,"Short Term Debt Issuance":-222000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":124000.0,"Cash From Discontinued Investing Activities":193000.0,"Cash Flow From Continuing Investing Activities":-69000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":-69000.0,"Purchase Of Intangibles":-69000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-4343000.0,"Cash From Discontinued Operating Activities":-109000.0,"Cash Flow From Continuing Operating Activities":-4234000.0,"Interest Paid Cfo":null,"Change In Working Capital":105000.0,"Change In Other Working Capital":126000.0,"Change In Other Current Liabilities":-5000.0,"Change In Other Current Assets":213000.0,"Change In Payables And Accrued Expense":-279000.0,"Change In Accrued Expense":331000.0,"Change In Interest Payable":null,"Change In Payable":-610000.0,"Change In Account Payable":-610000.0,"Change In Prepaid Assets":89000.0,"Change In Inventory":null,"Change In Receivables":-39000.0,"Changes In Account Receivables":291000.0,"Other Non Cash Items":178000.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":836000.0,"Depreciation And Amortization":836000.0,"Operating Gains Losses":-1354000.0,"Earnings Losses From Equity Investments":-204000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-3999000.0},"2025-03-31":{"Free Cash Flow":-1321000.0,"Repayment Of Debt":-3625000.0,"Issuance Of Debt":222000.0,"Issuance Of Capital Stock":5244000.0,"Capital Expenditure":-65000.0,"Interest Paid Supplemental Data":85000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1409000.0,"Beginning Cash Position":872000.0,"Effect Of Exchange Rate Changes":17000.0,"Changes In Cash":520000.0,"Financing Cash Flow":1841000.0,"Cash Flow From Continuing Financing Activities":1841000.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":5244000.0,"Common Stock Issuance":5244000.0,"Net Issuance Payments Of Debt":-3403000.0,"Net Short Term Debt Issuance":-3403000.0,"Short Term Debt Payments":-3625000.0,"Short Term Debt Issuance":222000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-65000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-65000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":-65000.0,"Purchase Of Intangibles":-65000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-1256000.0,"Cash From Discontinued Operating Activities":68000.0,"Cash Flow From Continuing Operating Activities":-1324000.0,"Interest Paid Cfo":null,"Change In Working Capital":3773000.0,"Change In Other Working Capital":2459000.0,"Change In Other Current Liabilities":-6000.0,"Change In Other Current Assets":114000.0,"Change In Payables And Accrued Expense":1263000.0,"Change In Accrued Expense":419000.0,"Change In Interest Payable":null,"Change In Payable":844000.0,"Change In Account Payable":844000.0,"Change In Prepaid Assets":-42000.0,"Change In Inventory":86000.0,"Change In Receivables":-15000.0,"Changes In Account Receivables":-18000.0,"Other Non Cash Items":1595000.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":-29000.0,"Asset Impairment Charge":-814000.0,"Depreciation Amortization Depletion":820000.0,"Depreciation And Amortization":820000.0,"Operating Gains Losses":-777000.0,"Earnings Losses From Equity Investments":75000.0,"Gain Loss On Investment Securities":-38000.0,"Net Income From Continuing Operations":-6706000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":-1100000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash From Discontinued Investing Activities":-622000.0,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":null,"Interest Paid Cfo":81000.0,"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 Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":240000.0,"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":3356000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}