{"ticker":"BOC","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":937896.0,"Ordinary Shares Number":30666078.0,"Share Issued":31603974.0,"Net Debt":19384000.0,"Total Debt":105649000.0,"Tangible Book Value":277268000.0,"Invested Capital":557395000.0,"Working Capital":50790000.0,"Net Tangible Assets":277268000.0,"Capital Lease Obligations":57474000.0,"Common Stock Equity":509220000.0,"Total Capitalization":554999000.0,"Total Equity Gross Minority Interest":523167000.0,"Minority Interest":13947000.0,"Stockholders Equity":509220000.0,"Treasury Stock":12246000.0,"Retained Earnings":-19325000.0,"Additional Paid In Capital":540760000.0,"Capital Stock":31000.0,"Common Stock":31000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":172992000.0,"Total Non Current Liabilities Net Minority Interest":113710000.0,"Other Non Current Liabilities":74000.0,"Non Current Deferred Liabilities":11070000.0,"Non Current Deferred Taxes Liabilities":11070000.0,"Long Term Debt And Capital Lease Obligation":98280000.0,"Long Term Capital Lease Obligation":52501000.0,"Long Term Debt":45779000.0,"Long Term Provisions":4286000.0,"Current Liabilities":59282000.0,"Other Current Liabilities":13897000.0,"Current Deferred Liabilities":16608000.0,"Current Deferred Revenue":16608000.0,"Current Debt And Capital Lease Obligation":7369000.0,"Current Capital Lease Obligation":4973000.0,"Current Debt":2396000.0,"Other Current Borrowings":2396000.0,"Payables And Accrued Expenses":21408000.0,"Payables":21408000.0,"Other Payable":9147000.0,"Accounts Payable":12261000.0,"Total Assets":696159000.0,"Total Non Current Assets":586087000.0,"Other Non Current Assets":172000.0,"Non Current Deferred Assets":3145000.0,"Investments And Advances":119615000.0,"Other Investments":19726000.0,"Investmentin Financial Assets":26835000.0,"Held To Maturity Securities":4777000.0,"Available For Sale Securities":22058000.0,"Long Term Equity Investment":73054000.0,"Goodwill And Other Intangible Assets":231952000.0,"Other Intangible Assets":49572000.0,"Goodwill":182380000.0,"Net PPE":231203000.0,"Accumulated Depreciation":-70727000.0,"Gross PPE":301930000.0,"Other Properties":283865000.0,"Machinery Furniture Equipment":17466000.0,"Land And Improvements":599000.0,"Properties":0.0,"Current Assets":110072000.0,"Other Current Assets":5485000.0,"Hedging Assets Current":null,"Restricted Cash":16120000.0,"Prepaid Assets":null,"Receivables":11613000.0,"Accrued Interest Receivable":null,"Accounts Receivable":11613000.0,"Allowance For Doubtful Accounts Receivable":-119000.0,"Gross Accounts Receivable":11732000.0,"Cash Cash Equivalents And Short Term Investments":76854000.0,"Other Short Term Investments":48063000.0,"Cash And Cash Equivalents":28791000.0},"2025-12-31":{"Treasury Shares Number":561868.0,"Ordinary Shares Number":31038045.0,"Share Issued":31599913.0,"Net Debt":20147546.0,"Total Debt":108424839.0,"Tangible Book Value":282396992.0,"Invested Capital":564907397.0,"Working Capital":58761900.0,"Net Tangible Assets":282396992.0,"Capital Lease Obligations":59653229.0,"Common Stock Equity":516135787.0,"Total Capitalization":562520773.0,"Total Equity Gross Minority Interest":536071966.0,"Minority Interest":19936179.0,"Stockholders Equity":516135787.0,"Treasury Stock":7429229.0,"Retained Earnings":-17176482.0,"Additional Paid In Capital":540709898.0,"Capital Stock":31600.0,"Common Stock":31600.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":177000323.0,"Total Non Current Liabilities Net Minority Interest":116827159.0,"Other Non Current Liabilities":88264.0,"Non Current Deferred Liabilities":11738933.0,"Non Current Deferred Taxes Liabilities":11738933.0,"Long Term Debt And Capital Lease Obligation":100768629.0,"Long Term Capital Lease Obligation":54383643.0,"Long Term Debt":46384986.0,"Long Term Provisions":4231333.0,"Current Liabilities":60173164.0,"Other Current Liabilities":13910338.0,"Current Deferred Liabilities":16754423.0,"Current Deferred Revenue":16754423.0,"Current Debt And Capital Lease Obligation":7656210.0,"Current Capital Lease Obligation":5269586.0,"Current Debt":2386624.0,"Other Current Borrowings":2386624.0,"Payables And Accrued Expenses":21852193.0,"Payables":21852193.0,"Other Payable":7899870.0,"Accounts Payable":13952323.0,"Total Assets":713072289.0,"Total Non Current Assets":594137225.0,"Other Non Current Assets":172090.0,"Non Current Deferred Assets":2944576.0,"Investments And Advances":126251298.0,"Other Investments":24258348.0,"Investmentin Financial Assets":27176060.0,"Held To Maturity Securities":4768881.0,"Available For Sale Securities":22407179.0,"Long Term Equity Investment":74816890.0,"Goodwill And Other Intangible Assets":233738795.0,"Other Intangible Assets":51358659.0,"Goodwill":182380136.0,"Net PPE":231030466.0,"Accumulated Depreciation":-66298443.0,"Gross PPE":297328909.0,"Other Properties":279355752.0,"Machinery Furniture Equipment":17374165.0,"Land And Improvements":598992.0,"Properties":0.0,"Current Assets":118935064.0,"Other Current Assets":6474305.0,"Hedging Assets Current":null,"Restricted Cash":18090563.0,"Prepaid Assets":null,"Receivables":16022158.0,"Accrued Interest Receivable":null,"Accounts Receivable":16022158.0,"Allowance For Doubtful Accounts Receivable":-142905.0,"Gross Accounts Receivable":16165063.0,"Cash Cash Equivalents And Short Term Investments":78348038.0,"Other Short Term Investments":49723974.0,"Cash And Cash Equivalents":28624064.0},"2025-09-30":{"Treasury Shares Number":117115.0,"Ordinary Shares Number":31453434.0,"Share Issued":31570549.0,"Net Debt":8270093.0,"Total Debt":105152730.0,"Tangible Book Value":292885982.0,"Invested Capital":573700511.0,"Working Capital":65125371.0,"Net Tangible Assets":292885982.0,"Capital Lease Obligations":59831008.0,"Common Stock Equity":528378789.0,"Total Capitalization":571772792.0,"Total Equity Gross Minority Interest":547925009.0,"Minority Interest":19546220.0,"Stockholders Equity":528378789.0,"Treasury Stock":1676492.0,"Retained Earnings":-10326215.0,"Additional Paid In Capital":540349925.0,"Capital Stock":31571.0,"Common Stock":31571.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":173429102.0,"Total Non Current Liabilities Net Minority Interest":112428718.0,"Other Non Current Liabilities":105560.0,"Non Current Deferred Liabilities":10185887.0,"Non Current Deferred Taxes Liabilities":10185887.0,"Long Term Debt And Capital Lease Obligation":97960770.0,"Long Term Capital Lease Obligation":54566767.0,"Long Term Debt":43394003.0,"Long Term Provisions":4176501.0,"Current Liabilities":61000384.0,"Other Current Liabilities":13619149.0,"Current Deferred Liabilities":17302406.0,"Current Deferred Revenue":17302406.0,"Current Debt And Capital Lease Obligation":7191960.0,"Current Capital Lease Obligation":5264241.0,"Current Debt":1927719.0,"Other Current Borrowings":1927719.0,"Payables And Accrued Expenses":22886869.0,"Payables":22886869.0,"Other Payable":1360693.0,"Accounts Payable":21526176.0,"Total Assets":721354111.0,"Total Non Current Assets":595228356.0,"Other Non Current Assets":172089.0,"Non Current Deferred Assets":3046793.0,"Investments And Advances":129171352.0,"Other Investments":30475392.0,"Investmentin Financial Assets":27167725.0,"Held To Maturity Securities":4760546.0,"Available For Sale Securities":22407179.0,"Long Term Equity Investment":71528235.0,"Goodwill And Other Intangible Assets":235492807.0,"Other Intangible Assets":53112671.0,"Goodwill":182380136.0,"Net PPE":227345315.0,"Accumulated Depreciation":-62049008.0,"Gross PPE":289394323.0,"Other Properties":271406261.0,"Machinery Furniture Equipment":17390170.0,"Land And Improvements":597892.0,"Properties":0.0,"Current Assets":126125755.0,"Other Current Assets":null,"Hedging Assets Current":11656866.0,"Restricted Cash":19177372.0,"Prepaid Assets":5294247.0,"Receivables":14907111.0,"Accrued Interest Receivable":20592.0,"Accounts Receivable":14886519.0,"Allowance For Doubtful Accounts Receivable":-136294.0,"Gross Accounts Receivable":15022813.0,"Cash Cash Equivalents And Short Term Investments":75090159.0,"Other Short Term Investments":38038530.0,"Cash And Cash Equivalents":37051629.0},"2025-06-30":{"Treasury Shares Number":117115.0,"Ordinary Shares Number":31453434.0,"Share Issued":31570549.0,"Net Debt":16072035.0,"Total Debt":106567404.0,"Tangible Book Value":293804407.0,"Invested Capital":576733514.0,"Working Capital":63551824.0,"Net Tangible Assets":293804407.0,"Capital Lease Obligations":60800584.0,"Common Stock Equity":530966694.0,"Total Capitalization":574814706.0,"Total Equity Gross Minority Interest":555276669.0,"Minority Interest":24309975.0,"Stockholders Equity":530966694.0,"Treasury Stock":1676492.0,"Retained Earnings":-7738310.0,"Additional Paid In Capital":540349925.0,"Capital Stock":31571.0,"Common Stock":31571.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":175352678.0,"Total Non Current Liabilities Net Minority Interest":114569774.0,"Other Non Current Liabilities":124213.0,"Non Current Deferred Liabilities":10995328.0,"Non Current Deferred Taxes Liabilities":10995328.0,"Long Term Debt And Capital Lease Obligation":99328564.0,"Long Term Capital Lease Obligation":55480552.0,"Long Term Debt":43848012.0,"Long Term Provisions":4121669.0,"Current Liabilities":60782904.0,"Other Current Liabilities":14829340.0,"Current Deferred Liabilities":16744937.0,"Current Deferred Revenue":16744937.0,"Current Debt And Capital Lease Obligation":7238840.0,"Current Capital Lease Obligation":5320032.0,"Current Debt":1918808.0,"Other Current Borrowings":1918808.0,"Payables And Accrued Expenses":21969787.0,"Payables":21969787.0,"Other Payable":1360693.0,"Accounts Payable":20609094.0,"Total Assets":730629347.0,"Total Non Current Assets":606294619.0,"Other Non Current Assets":170015.0,"Non Current Deferred Assets":2545510.0,"Investments And Advances":138757918.0,"Other Investments":39432988.0,"Investmentin Financial Assets":27159534.0,"Held To Maturity Securities":4752355.0,"Available For Sale Securities":22407179.0,"Long Term Equity Investment":72165396.0,"Goodwill And Other Intangible Assets":237162287.0,"Other Intangible Assets":54782151.0,"Goodwill":182380136.0,"Net PPE":227658889.0,"Accumulated Depreciation":-57778806.0,"Gross PPE":285437695.0,"Other Properties":267768977.0,"Machinery Furniture Equipment":17070826.0,"Land And Improvements":597892.0,"Properties":0.0,"Current Assets":124334728.0,"Other Current Assets":null,"Hedging Assets Current":13123624.0,"Restricted Cash":17145351.0,"Prepaid Assets":5923862.0,"Receivables":13405556.0,"Accrued Interest Receivable":55021.0,"Accounts Receivable":13350535.0,"Allowance For Doubtful Accounts Receivable":-169336.0,"Gross Accounts Receivable":13519871.0,"Cash Cash Equivalents And Short Term Investments":74736335.0,"Other Short Term Investments":45041550.0,"Cash And Cash Equivalents":29694785.0},"2025-03-31":{"Treasury Shares Number":117115.0,"Ordinary Shares Number":31453434.0,"Share Issued":31570549.0,"Net Debt":20442912.0,"Total Debt":103845748.0,"Tangible Book Value":294449002.0,"Invested Capital":575995803.0,"Working Capital":69272303.0,"Net Tangible Assets":294449002.0,"Capital Lease Obligations":61140008.0,"Common Stock Equity":533290063.0,"Total Capitalization":574435816.0,"Total Equity Gross Minority Interest":559761741.0,"Minority Interest":26471678.0,"Stockholders Equity":533290063.0,"Treasury Stock":1676492.0,"Retained Earnings":-5418227.0,"Additional Paid In Capital":540353211.0,"Capital Stock":31571.0,"Common Stock":31571.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":171078674.0,"Total Non Current Liabilities Net Minority Interest":114185475.0,"Other Non Current Liabilities":1397865.0,"Non Current Deferred Liabilities":11735593.0,"Non Current Deferred Taxes Liabilities":11735593.0,"Long Term Debt And Capital Lease Obligation":96984584.0,"Long Term Capital Lease Obligation":55838831.0,"Long Term Debt":41145753.0,"Long Term Provisions":4067433.0,"Current Liabilities":56893199.0,"Other Current Liabilities":14890813.0,"Current Deferred Liabilities":15924458.0,"Current Deferred Revenue":15924458.0,"Current Debt And Capital Lease Obligation":6861164.0,"Current Capital Lease Obligation":5301177.0,"Current Debt":1559987.0,"Other Current Borrowings":1559987.0,"Payables And Accrued Expenses":19216764.0,"Payables":19216764.0,"Other Payable":121104.0,"Accounts Payable":19095660.0,"Total Assets":730840415.0,"Total Non Current Assets":604674913.0,"Other Non Current Assets":175015.0,"Non Current Deferred Assets":2326247.0,"Investments And Advances":138221338.0,"Other Investments":42222449.0,"Investmentin Financial Assets":27151441.0,"Held To Maturity Securities":4744262.0,"Available For Sale Securities":22407179.0,"Long Term Equity Investment":68847448.0,"Goodwill And Other Intangible Assets":238841061.0,"Other Intangible Assets":56460925.0,"Goodwill":182380136.0,"Net PPE":225111252.0,"Accumulated Depreciation":-53698453.0,"Gross PPE":278809705.0,"Other Properties":261220676.0,"Machinery Furniture Equipment":17005137.0,"Land And Improvements":583892.0,"Properties":0.0,"Current Assets":126165502.0,"Other Current Assets":null,"Hedging Assets Current":23776919.0,"Restricted Cash":17089615.0,"Prepaid Assets":5277833.0,"Receivables":12649900.0,"Accrued Interest Receivable":110764.0,"Accounts Receivable":12539136.0,"Allowance For Doubtful Accounts Receivable":-180541.0,"Gross Accounts Receivable":12719677.0,"Cash Cash Equivalents And Short Term Investments":67371235.0,"Other Short Term Investments":45108407.0,"Cash And Cash Equivalents":22262828.0},"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,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":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,"Payables And Accrued Expenses":null,"Payables":null,"Other Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":5492822.0,"Hedging Assets Current":null,"Restricted Cash":null,"Prepaid Assets":5409209.0,"Receivables":null,"Accrued Interest Receivable":83613.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":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":210760.930233,"Tax Rate For Calcs":0.207442,"Normalized EBITDA":4200000.0,"Total Unusual Items":1016000.0,"Total Unusual Items Excluding Goodwill":1016000.0,"Net Income From Continuing Operation Net Minority Interest":-2149000.0,"Reconciled Depreciation":7832000.0,"Reconciled Cost Of Revenue":9268000.0,"EBITDA":5216000.0,"EBIT":-2616000.0,"Net Interest Income":-338000.0,"Interest Expense":609000.0,"Interest Income":271000.0,"Normalized Income":-2954239.069767,"Net Income From Continuing And Discontinued Operation":-2149000.0,"Total Expenses":30461000.0,"Total Operating Income As Reported":-2188000.0,"Diluted Average Shares":30804628.0,"Basic Average Shares":30804628.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-2149000.0,"Net Income Common Stockholders":-2149000.0,"Net Income":-2149000.0,"Minority Interests":407000.0,"Net Income Including Noncontrolling Interests":-2556000.0,"Net Income Continuous Operations":-2556000.0,"Tax Provision":-669000.0,"Pretax Income":-3225000.0,"Other Income Expense":-675000.0,"Special Income Charges":24000.0,"Gain On Sale Of Ppe":24000.0,"Earnings From Equity Interest":-1691000.0,"Gain On Sale Of Security":992000.0,"Net Non Operating Interest Income Expense":-338000.0,"Interest Expense Non Operating":609000.0,"Interest Income Non Operating":271000.0,"Operating Income":-2212000.0,"Operating Expense":19684000.0,"Other Operating Expenses":55000.0,"Depreciation Amortization Depletion Income Statement":6323000.0,"Depreciation And Amortization In Income Statement":6323000.0,"Amortization":1877000.0,"Amortization Of Intangibles Income Statement":1877000.0,"Depreciation Income Statement":4446000.0,"Selling General And Administration":13306000.0,"General And Administrative Expense":13306000.0,"Other Gand A":4980000.0,"Salaries And Wages":8326000.0,"Gross Profit":17472000.0,"Cost Of Revenue":10777000.0,"Total Revenue":28249000.0,"Operating Revenue":28249000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1471000.44,"Tax Rate For Calcs":0.21,"Normalized EBITDA":10188894.0,"Total Unusual Items":-7004764.0,"Total Unusual Items Excluding Goodwill":-7004764.0,"Net Income From Continuing Operation Net Minority Interest":-6850267.0,"Reconciled Depreciation":7910216.0,"Reconciled Cost Of Revenue":9240098.0,"EBITDA":3184130.0,"EBIT":-4726086.0,"Net Interest Income":-254066.0,"Interest Expense":565126.0,"Interest Income":311060.0,"Normalized Income":-1316503.44,"Net Income From Continuing And Discontinued Operation":-6850267.0,"Total Expenses":31028867.0,"Total Operating Income As Reported":-1258102.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-6850267.0,"Net Income Common Stockholders":-6850267.0,"Net Income":-6850267.0,"Minority Interests":101769.0,"Net Income Including Noncontrolling Interests":-6952036.0,"Net Income Continuous Operations":-6952036.0,"Tax Provision":1660824.0,"Pretax Income":-5291212.0,"Other Income Expense":-3716108.0,"Special Income Charges":62936.0,"Gain On Sale Of Ppe":62936.0,"Earnings From Equity Interest":3288656.0,"Gain On Sale Of Security":-7067700.0,"Net Non Operating Interest Income Expense":-254066.0,"Interest Expense Non Operating":565126.0,"Interest Income Non Operating":311060.0,"Operating Income":-1321038.0,"Operating Expense":20326534.0,"Other Operating Expenses":54832.0,"Depreciation Amortization Depletion Income Statement":6447981.0,"Depreciation And Amortization In Income Statement":6447981.0,"Amortization":1929644.0,"Amortization Of Intangibles Income Statement":1929644.0,"Depreciation Income Statement":4518337.0,"Selling General And Administration":13823721.0,"General And Administrative Expense":13823721.0,"Other Gand A":5437541.0,"Salaries And Wages":8386180.0,"Gross Profit":19005496.0,"Cost Of Revenue":10702333.0,"Total Revenue":29707829.0,"Operating Revenue":29707829.0},"2025-09-30":{"Tax Effect Of Unusual Items":-503435.85151,"Tax Rate For Calcs":0.15669,"Normalized EBITDA":6503541.0,"Total Unusual Items":-3212941.0,"Total Unusual Items Excluding Goodwill":-3212941.0,"Net Income From Continuing Operation Net Minority Interest":-2587905.0,"Reconciled Depreciation":7806355.0,"Reconciled Cost Of Revenue":8184310.0,"EBITDA":3290600.0,"EBIT":-4515755.0,"Net Interest Income":-303094.0,"Interest Expense":650119.0,"Interest Income":347025.0,"Normalized Income":121600.14849,"Net Income From Continuing And Discontinued Operation":-2587905.0,"Total Expenses":29807033.0,"Total Operating Income As Reported":-1052152.0,"Diluted Average Shares":31453434.0,"Basic Average Shares":31453434.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-2587905.0,"Net Income Common Stockholders":-2587905.0,"Net Income":-2587905.0,"Minority Interests":1768528.0,"Net Income Including Noncontrolling Interests":-4356433.0,"Net Income Continuous Operations":-4356433.0,"Tax Provision":-809441.0,"Pretax Income":-5165874.0,"Other Income Expense":-3790102.0,"Special Income Charges":20526.0,"Gain On Sale Of Ppe":20526.0,"Earnings From Equity Interest":-577161.0,"Gain On Sale Of Security":-3233467.0,"Net Non Operating Interest Income Expense":-303094.0,"Interest Expense Non Operating":650119.0,"Interest Income Non Operating":347025.0,"Operating Income":-1072678.0,"Operating Expense":20091614.0,"Other Operating Expenses":54832.0,"Depreciation Amortization Depletion Income Statement":6275246.0,"Depreciation And Amortization In Income Statement":6275246.0,"Amortization":1955402.0,"Amortization Of Intangibles Income Statement":1955402.0,"Depreciation Income Statement":4319844.0,"Selling General And Administration":13761536.0,"General And Administrative Expense":13761536.0,"Other Gand A":5327130.0,"Salaries And Wages":8434406.0,"Gross Profit":19018936.0,"Cost Of Revenue":9715419.0,"Total Revenue":28734355.0,"Operating Revenue":28734355.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1432399.276261,"Tax Rate For Calcs":0.139978,"Normalized EBITDA":13065927.0,"Total Unusual Items":-10233011.0,"Total Unusual Items Excluding Goodwill":-10233011.0,"Net Income From Continuing Operation Net Minority Interest":-2320083.0,"Reconciled Depreciation":7572848.0,"Reconciled Cost Of Revenue":8104574.0,"EBITDA":2832916.0,"EBIT":-4739932.0,"Net Interest Income":-330989.0,"Interest Expense":573078.0,"Interest Income":242089.0,"Normalized Income":6480528.723739,"Net Income From Continuing And Discontinued Operation":-2320083.0,"Total Expenses":29100261.0,"Total Operating Income As Reported":-820490.0,"Diluted Average Shares":31453434.0,"Basic Average Shares":31453434.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-2320083.0,"Net Income Common Stockholders":-2320083.0,"Net Income":-2320083.0,"Minority Interests":2249221.0,"Net Income Including Noncontrolling Interests":-4569304.0,"Net Income Continuous Operations":-4569304.0,"Tax Provision":-743706.0,"Pretax Income":-5313010.0,"Other Income Expense":-4085430.0,"Special Income Charges":76101.0,"Gain On Sale Of Ppe":76101.0,"Earnings From Equity Interest":6147581.0,"Gain On Sale Of Security":-10309112.0,"Net Non Operating Interest Income Expense":-330989.0,"Interest Expense Non Operating":573078.0,"Interest Income Non Operating":242089.0,"Operating Income":-896591.0,"Operating Expense":19532915.0,"Other Operating Expenses":54236.0,"Depreciation Amortization Depletion Income Statement":6110076.0,"Depreciation And Amortization In Income Statement":6110076.0,"Amortization":1954877.0,"Amortization Of Intangibles Income Statement":1954877.0,"Depreciation Income Statement":4155199.0,"Selling General And Administration":13368603.0,"General And Administrative Expense":13368603.0,"Other Gand A":4714723.0,"Salaries And Wages":8653880.0,"Gross Profit":18636324.0,"Cost Of Revenue":9567346.0,"Total Revenue":28203670.0,"Operating Revenue":28203670.0},"2025-03-31":{"Tax Effect Of Unusual Items":43764.435946,"Tax Rate For Calcs":0.071511,"Normalized EBITDA":4685000.0,"Total Unusual Items":612000.0,"Total Unusual Items Excluding Goodwill":612000.0,"Net Income From Continuing Operation Net Minority Interest":-670000.0,"Reconciled Depreciation":7370000.0,"Reconciled Cost Of Revenue":7649000.0,"EBITDA":5297000.0,"EBIT":-2073000.0,"Net Interest Income":-239000.0,"Interest Expense":542000.0,"Interest Income":303000.0,"Normalized Income":-1238235.564054,"Net Income From Continuing And Discontinued Operation":-670000.0,"Total Expenses":28404000.0,"Total Operating Income As Reported":-798000.0,"Diluted Average Shares":31428298.0,"Basic Average Shares":31428298.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-670000.0,"Net Income Common Stockholders":-670000.0,"Net Income":-670000.0,"Minority Interests":1758000.0,"Net Income Including Noncontrolling Interests":-2428000.0,"Net Income Continuous Operations":-2428000.0,"Tax Provision":-187000.0,"Pretax Income":-2615000.0,"Other Income Expense":-1702000.0,"Special Income Charges":-124000.0,"Gain On Sale Of Ppe":-124000.0,"Earnings From Equity Interest":-2314000.0,"Gain On Sale Of Security":736000.0,"Net Non Operating Interest Income Expense":-239000.0,"Interest Expense Non Operating":542000.0,"Interest Income Non Operating":303000.0,"Operating Income":-674000.0,"Operating Expense":19323000.0,"Other Operating Expenses":54000.0,"Depreciation Amortization Depletion Income Statement":5938000.0,"Depreciation And Amortization In Income Statement":5938000.0,"Amortization":1911000.0,"Amortization Of Intangibles Income Statement":1911000.0,"Depreciation Income Statement":4027000.0,"Selling General And Administration":13331000.0,"General And Administrative Expense":13331000.0,"Other Gand A":4521000.0,"Salaries And Wages":8810000.0,"Gross Profit":18649000.0,"Cost Of Revenue":9081000.0,"Total Revenue":27730000.0,"Operating Revenue":27730000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2622000.0,"Repurchase Of Capital Stock":-4808000.0,"Repayment Of Debt":-596000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-6484000.0,"Interest Paid Supplemental Data":609000.0,"Income Tax Paid Supplemental Data":4000.0,"End Cash Position":44911000.0,"Beginning Cash Position":46714000.0,"Changes In Cash":-1803000.0,"Financing Cash Flow":-11000000.0,"Cash Flow From Continuing Financing Activities":-11000000.0,"Net Other Financing Charges":-5596000.0,"Net Common Stock Issuance":-4808000.0,"Common Stock Payments":-4808000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-596000.0,"Net Long Term Debt Issuance":-596000.0,"Long Term Debt Payments":-596000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":5335000.0,"Cash Flow From Continuing Investing Activities":5335000.0,"Net Investment Purchase And Sale":11819000.0,"Sale Of Investment":84210000.0,"Purchase Of Investment":-72391000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-6484000.0,"Operating Cash Flow":3862000.0,"Cash Flow From Continuing Operating Activities":3862000.0,"Dividend Received Cfo":null,"Change In Working Capital":-1387000.0,"Change In Other Working Capital":-344000.0,"Change In Other Current Liabilities":-1511000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":-444000.0,"Change In Prepaid Assets":989000.0,"Change In Receivables":-77000.0,"Changes In Account Receivables":-77000.0,"Other Non Cash Items":-164000.0,"Stock Based Compensation":50000.0,"Asset Impairment Charge":81000.0,"Deferred Tax":-669000.0,"Deferred Income Tax":-669000.0,"Depreciation Amortization Depletion":7832000.0,"Depreciation And Amortization":7832000.0,"Depreciation":7832000.0,"Operating Gains Losses":675000.0,"Earnings Losses From Equity Investments":1691000.0,"Gain Loss On Investment Securities":-992000.0,"Net Income From Continuing Operations":-2556000.0},"2025-12-31":{"Free Cash Flow":-2507716.0,"Repurchase Of Capital Stock":-5665567.0,"Repayment Of Debt":-550114.0,"Issuance Of Debt":4000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-8315013.0,"Interest Paid Supplemental Data":575290.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":46714627.0,"Beginning Cash Position":56229001.0,"Changes In Cash":-9514374.0,"Financing Cash Flow":-4052964.0,"Cash Flow From Continuing Financing Activities":-4052964.0,"Net Other Financing Charges":-1837283.0,"Net Common Stock Issuance":-5665567.0,"Common Stock Payments":-5665567.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":3449886.0,"Net Long Term Debt Issuance":3449886.0,"Long Term Debt Payments":-550114.0,"Long Term Debt Issuance":4000000.0,"Investing Cash Flow":-11268707.0,"Cash Flow From Continuing Investing Activities":-11268707.0,"Net Investment Purchase And Sale":-2953694.0,"Sale Of Investment":82741818.0,"Purchase Of Investment":-85695512.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-8315013.0,"Operating Cash Flow":5807297.0,"Cash Flow From Continuing Operating Activities":5807297.0,"Dividend Received Cfo":null,"Change In Working Capital":-317491.0,"Change In Other Working Capital":-85765.0,"Change In Other Current Liabilities":-1104143.0,"Change In Other Current Assets":-1.0,"Change In Payables And Accrued Expense":-1085043.0,"Change In Prepaid Assets":-1123610.0,"Change In Receivables":3081071.0,"Changes In Account Receivables":3116927.0,"Other Non Cash Items":-305447.0,"Stock Based Compensation":null,"Asset Impairment Charge":152534.0,"Deferred Tax":1603413.0,"Deferred Income Tax":1603413.0,"Depreciation Amortization Depletion":7910216.0,"Depreciation And Amortization":7910216.0,"Depreciation":7910216.0,"Operating Gains Losses":3716108.0,"Earnings Losses From Equity Investments":-3288656.0,"Gain Loss On Investment Securities":7067700.0,"Net Income From Continuing Operations":-6952036.0},"2025-09-30":{"Free Cash Flow":-489408.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-445097.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-5424766.0,"Interest Paid Supplemental Data":654677.0,"Income Tax Paid Supplemental Data":-50.0,"End Cash Position":56229001.0,"Beginning Cash Position":46840136.0,"Changes In Cash":9388865.0,"Financing Cash Flow":-4650515.0,"Cash Flow From Continuing Financing Activities":-4650515.0,"Net Other Financing Charges":-4205418.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-445097.0,"Net Long Term Debt Issuance":-445097.0,"Long Term Debt Payments":-445097.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":9104022.0,"Cash Flow From Continuing Investing Activities":9104022.0,"Net Investment Purchase And Sale":14528788.0,"Sale Of Investment":71800658.0,"Purchase Of Investment":-57271870.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-5424766.0,"Operating Cash Flow":4935358.0,"Cash Flow From Continuing Operating Activities":4935358.0,"Dividend Received Cfo":null,"Change In Working Capital":-1334220.0,"Change In Other Working Capital":56191.0,"Change In Other Current Liabilities":-1311411.0,"Change In Other Current Assets":-2074.0,"Change In Payables And Accrued Expense":917082.0,"Change In Prepaid Assets":629615.0,"Change In Receivables":-1623623.0,"Changes In Account Receivables":-1658052.0,"Other Non Cash Items":-283073.0,"Stock Based Compensation":null,"Asset Impairment Charge":122068.0,"Deferred Tax":-809441.0,"Deferred Income Tax":-809441.0,"Depreciation Amortization Depletion":7806355.0,"Depreciation And Amortization":7806355.0,"Depreciation":7806355.0,"Operating Gains Losses":3790102.0,"Earnings Losses From Equity Investments":577161.0,"Gain Loss On Investment Securities":3233467.0,"Net Income From Continuing Operations":-4356433.0},"2025-06-30":{"Free Cash Flow":-2739531.0,"Repurchase Of Capital Stock":-170.0,"Repayment Of Debt":-938984.0,"Issuance Of Debt":4000000.0,"Issuance Of Capital Stock":256.0,"Capital Expenditure":-7299366.0,"Interest Paid Supplemental Data":540456.0,"Income Tax Paid Supplemental Data":18469.0,"End Cash Position":46840136.0,"Beginning Cash Position":39351000.0,"Changes In Cash":7488710.0,"Financing Cash Flow":3083797.0,"Cash Flow From Continuing Financing Activities":3083797.0,"Net Other Financing Charges":22695.0,"Net Common Stock Issuance":86.0,"Common Stock Payments":-170.0,"Common Stock Issuance":256.0,"Net Issuance Payments Of Debt":3061016.0,"Net Long Term Debt Issuance":3061016.0,"Long Term Debt Payments":-938984.0,"Long Term Debt Issuance":4000000.0,"Investing Cash Flow":-154922.0,"Cash Flow From Continuing Investing Activities":-154922.0,"Net Investment Purchase And Sale":7158957.0,"Sale Of Investment":76262021.0,"Purchase Of Investment":-69103064.0,"Net Business Purchase And Sale":-14513.0,"Purchase Of Business":-14513.0,"Capital Expenditure Reported":-7299366.0,"Operating Cash Flow":4559835.0,"Cash Flow From Continuing Operating Activities":4559835.0,"Dividend Received Cfo":null,"Change In Working Capital":-218232.0,"Change In Other Working Capital":1304020.0,"Change In Other Current Liabilities":-1582149.0,"Change In Other Current Assets":4794.0,"Change In Payables And Accrued Expense":1513601.0,"Change In Prepaid Assets":-645653.0,"Change In Receivables":-812845.0,"Changes In Account Receivables":-868437.0,"Other Non Cash Items":-925209.0,"Stock Based Compensation":null,"Asset Impairment Charge":56489.0,"Deferred Tax":-740641.0,"Deferred Income Tax":-740641.0,"Depreciation Amortization Depletion":7572848.0,"Depreciation And Amortization":7572848.0,"Depreciation":7572848.0,"Operating Gains Losses":4085549.0,"Earnings Losses From Equity Investments":-6147176.0,"Gain Loss On Investment Securities":10309102.0,"Net Income From Continuing Operations":-4568969.0},"2025-03-31":{"Free Cash Flow":-4304000.0,"Repurchase Of Capital Stock":-87000.0,"Repayment Of Debt":-359000.0,"Issuance Of Debt":3500000.0,"Issuance Of Capital Stock":525000.0,"Capital Expenditure":-6859000.0,"Interest Paid Supplemental Data":576000.0,"Income Tax Paid Supplemental Data":3000.0,"End Cash Position":39351000.0,"Beginning Cash Position":41197000.0,"Changes In Cash":-1846000.0,"Financing Cash Flow":6826000.0,"Cash Flow From Continuing Financing Activities":6826000.0,"Net Other Financing Charges":3247000.0,"Net Common Stock Issuance":438000.0,"Common Stock Payments":-87000.0,"Common Stock Issuance":525000.0,"Net Issuance Payments Of Debt":3141000.0,"Net Long Term Debt Issuance":3141000.0,"Long Term Debt Payments":-359000.0,"Long Term Debt Issuance":3500000.0,"Investing Cash Flow":-11227000.0,"Cash Flow From Continuing Investing Activities":-11227000.0,"Net Investment Purchase And Sale":-4368000.0,"Sale Of Investment":56980000.0,"Purchase Of Investment":-61348000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-6859000.0,"Operating Cash Flow":2555000.0,"Cash Flow From Continuing Operating Activities":2555000.0,"Dividend Received Cfo":null,"Change In Working Capital":-4966000.0,"Change In Other Working Capital":-271000.0,"Change In Other Current Liabilities":-1481000.0,"Change In Other Current Assets":-3000.0,"Change In Payables And Accrued Expense":-3156000.0,"Change In Prepaid Assets":131000.0,"Change In Receivables":-186000.0,"Changes In Account Receivables":-159000.0,"Other Non Cash Items":311000.0,"Stock Based Compensation":702000.0,"Asset Impairment Charge":54000.0,"Deferred Tax":-190000.0,"Deferred Income Tax":-190000.0,"Depreciation Amortization Depletion":7370000.0,"Depreciation And Amortization":7370000.0,"Depreciation":7370000.0,"Operating Gains Losses":1702000.0,"Earnings Losses From Equity Investments":2314000.0,"Gain Loss On Investment Securities":-736000.0,"Net Income From Continuing Operations":-2428000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":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":-15573.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-437500.0,"Purchase Of Business":-437500.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":0.0,"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 Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}