{"ticker":"BRAG","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":25574284.0,"Share Issued":25574284.0,"Total Debt":6600000.0,"Tangible Book Value":556000.0,"Invested Capital":64838000.0,"Working Capital":-1489000.0,"Net Tangible Assets":556000.0,"Capital Lease Obligations":3766000.0,"Common Stock Equity":62004000.0,"Total Capitalization":62004000.0,"Total Equity Gross Minority Interest":62004000.0,"Stockholders Equity":62004000.0,"Gains Losses Not Affecting Retained Earnings":845000.0,"Other Equity Adjustments":845000.0,"Retained Earnings":-90647000.0,"Additional Paid In Capital":17821000.0,"Capital Stock":133985000.0,"Common Stock":133985000.0,"Total Liabilities Net Minority Interest":30553000.0,"Total Non Current Liabilities Net Minority Interest":3571000.0,"Other Non Current Liabilities":596000.0,"Employee Benefits":100000.0,"Non Current Deferred Liabilities":463000.0,"Non Current Deferred Taxes Liabilities":463000.0,"Long Term Debt And Capital Lease Obligation":2412000.0,"Long Term Capital Lease Obligation":2412000.0,"Current Liabilities":26982000.0,"Other Current Liabilities":347000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":4188000.0,"Current Capital Lease Obligation":1354000.0,"Current Debt":2834000.0,"Other Current Borrowings":null,"Line Of Credit":2834000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":22447000.0,"Current Accrued Expenses":13607000.0,"Payables":8840000.0,"Other Payable":41000.0,"Total Tax Payable":-50000.0,"Income Tax Payable":-50000.0,"Accounts Payable":8849000.0,"Total Assets":92557000.0,"Total Non Current Assets":67064000.0,"Other Non Current Assets":405000.0,"Investments And Advances":443000.0,"Long Term Equity Investment":443000.0,"Investmentsin Associatesat Cost":443000.0,"Goodwill And Other Intangible Assets":61448000.0,"Other Intangible Assets":29995000.0,"Goodwill":31453000.0,"Net PPE":4768000.0,"Accumulated Depreciation":-2637000.0,"Gross PPE":7405000.0,"Leases":null,"Other Properties":7405000.0,"Properties":null,"Current Assets":25493000.0,"Other Current Assets":2597000.0,"Prepaid Assets":null,"Receivables":19483000.0,"Taxes Receivable":1360000.0,"Accounts Receivable":18123000.0,"Allowance For Doubtful Accounts Receivable":-1715000.0,"Gross Accounts Receivable":19838000.0,"Cash Cash Equivalents And Short Term Investments":3413000.0,"Cash And Cash Equivalents":3413000.0},"2025-12-31":{"Ordinary Shares Number":25553293.0,"Share Issued":25553293.0,"Total Debt":7604000.0,"Tangible Book Value":1075000.0,"Invested Capital":66214000.0,"Working Capital":-1009000.0,"Net Tangible Assets":1075000.0,"Capital Lease Obligations":4092000.0,"Common Stock Equity":62702000.0,"Total Capitalization":62702000.0,"Total Equity Gross Minority Interest":62702000.0,"Stockholders Equity":62702000.0,"Gains Losses Not Affecting Retained Earnings":544000.0,"Other Equity Adjustments":544000.0,"Retained Earnings":-89461000.0,"Additional Paid In Capital":17673000.0,"Capital Stock":133946000.0,"Common Stock":133946000.0,"Total Liabilities Net Minority Interest":36647000.0,"Total Non Current Liabilities Net Minority Interest":3953000.0,"Other Non Current Liabilities":596000.0,"Employee Benefits":123000.0,"Non Current Deferred Liabilities":509000.0,"Non Current Deferred Taxes Liabilities":509000.0,"Long Term Debt And Capital Lease Obligation":2725000.0,"Long Term Capital Lease Obligation":2725000.0,"Current Liabilities":32694000.0,"Other Current Liabilities":471000.0,"Current Deferred Liabilities":0.0,"Current Debt And Capital Lease Obligation":4879000.0,"Current Capital Lease Obligation":1367000.0,"Current Debt":3512000.0,"Other Current Borrowings":null,"Line Of Credit":3512000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":27344000.0,"Current Accrued Expenses":16300000.0,"Payables":11044000.0,"Other Payable":72000.0,"Total Tax Payable":1824000.0,"Income Tax Payable":1824000.0,"Accounts Payable":9148000.0,"Total Assets":99349000.0,"Total Non Current Assets":67664000.0,"Other Non Current Assets":405000.0,"Investments And Advances":459000.0,"Long Term Equity Investment":459000.0,"Investmentsin Associatesat Cost":459000.0,"Goodwill And Other Intangible Assets":61627000.0,"Other Intangible Assets":30421000.0,"Goodwill":31206000.0,"Net PPE":5173000.0,"Accumulated Depreciation":-2317000.0,"Gross PPE":7490000.0,"Leases":null,"Other Properties":7490000.0,"Properties":null,"Current Assets":31685000.0,"Other Current Assets":3905000.0,"Prepaid Assets":null,"Receivables":21122000.0,"Taxes Receivable":724000.0,"Accounts Receivable":20398000.0,"Allowance For Doubtful Accounts Receivable":-1527000.0,"Gross Accounts Receivable":21925000.0,"Cash Cash Equivalents And Short Term Investments":6658000.0,"Cash And Cash Equivalents":6658000.0},"2025-09-30":{"Ordinary Shares Number":25449478.0,"Share Issued":25449478.0,"Total Debt":7173000.0,"Tangible Book Value":3444000.0,"Invested Capital":66773000.0,"Working Capital":1474000.0,"Net Tangible Assets":3444000.0,"Capital Lease Obligations":4421000.0,"Common Stock Equity":64021000.0,"Total Capitalization":64021000.0,"Total Equity Gross Minority Interest":64021000.0,"Stockholders Equity":64021000.0,"Gains Losses Not Affecting Retained Earnings":467000.0,"Other Equity Adjustments":467000.0,"Retained Earnings":-87984000.0,"Additional Paid In Capital":18285000.0,"Capital Stock":133253000.0,"Common Stock":133253000.0,"Total Liabilities Net Minority Interest":36476000.0,"Total Non Current Liabilities Net Minority Interest":4494000.0,"Other Non Current Liabilities":486000.0,"Employee Benefits":400000.0,"Non Current Deferred Liabilities":551000.0,"Non Current Deferred Taxes Liabilities":551000.0,"Long Term Debt And Capital Lease Obligation":3057000.0,"Long Term Capital Lease Obligation":3057000.0,"Current Liabilities":31982000.0,"Other Current Liabilities":480000.0,"Current Deferred Liabilities":0.0,"Current Debt And Capital Lease Obligation":4116000.0,"Current Capital Lease Obligation":1364000.0,"Current Debt":2752000.0,"Other Current Borrowings":null,"Line Of Credit":null,"Current Notes Payable":2752000.0,"Payables And Accrued Expenses":27386000.0,"Current Accrued Expenses":18165000.0,"Payables":9221000.0,"Other Payable":504000.0,"Total Tax Payable":1074000.0,"Income Tax Payable":1074000.0,"Accounts Payable":7643000.0,"Total Assets":100497000.0,"Total Non Current Assets":67041000.0,"Other Non Current Assets":403000.0,"Investments And Advances":500000.0,"Long Term Equity Investment":500000.0,"Investmentsin Associatesat Cost":500000.0,"Goodwill And Other Intangible Assets":60577000.0,"Other Intangible Assets":29363000.0,"Goodwill":31214000.0,"Net PPE":5561000.0,"Accumulated Depreciation":-1981000.0,"Gross PPE":7542000.0,"Leases":6291000.0,"Other Properties":1251000.0,"Properties":0.0,"Current Assets":33456000.0,"Other Current Assets":4922000.0,"Prepaid Assets":null,"Receivables":25510000.0,"Taxes Receivable":642000.0,"Accounts Receivable":24868000.0,"Allowance For Doubtful Accounts Receivable":-2717000.0,"Gross Accounts Receivable":27585000.0,"Cash Cash Equivalents And Short Term Investments":3024000.0,"Cash And Cash Equivalents":3024000.0},"2025-06-30":{"Ordinary Shares Number":25449478.0,"Share Issued":25449478.0,"Total Debt":4939000.0,"Tangible Book Value":4629000.0,"Invested Capital":68571000.0,"Working Capital":3194000.0,"Net Tangible Assets":4629000.0,"Capital Lease Obligations":3243000.0,"Common Stock Equity":66875000.0,"Total Capitalization":66875000.0,"Total Equity Gross Minority Interest":66875000.0,"Stockholders Equity":66875000.0,"Gains Losses Not Affecting Retained Earnings":1197000.0,"Other Equity Adjustments":1197000.0,"Retained Earnings":-85679000.0,"Additional Paid In Capital":18104000.0,"Capital Stock":133253000.0,"Common Stock":133253000.0,"Total Liabilities Net Minority Interest":34066000.0,"Total Non Current Liabilities Net Minority Interest":3894000.0,"Other Non Current Liabilities":487000.0,"Employee Benefits":437000.0,"Non Current Deferred Liabilities":594000.0,"Non Current Deferred Taxes Liabilities":594000.0,"Long Term Debt And Capital Lease Obligation":2376000.0,"Long Term Capital Lease Obligation":2376000.0,"Current Liabilities":30172000.0,"Other Current Liabilities":525000.0,"Current Deferred Liabilities":0.0,"Current Debt And Capital Lease Obligation":2563000.0,"Current Capital Lease Obligation":867000.0,"Current Debt":1696000.0,"Other Current Borrowings":null,"Line Of Credit":null,"Current Notes Payable":1696000.0,"Payables And Accrued Expenses":27084000.0,"Current Accrued Expenses":15974000.0,"Payables":11110000.0,"Other Payable":749000.0,"Total Tax Payable":445000.0,"Income Tax Payable":445000.0,"Accounts Payable":9916000.0,"Total Assets":100941000.0,"Total Non Current Assets":67575000.0,"Other Non Current Assets":378000.0,"Investments And Advances":500000.0,"Long Term Equity Investment":500000.0,"Investmentsin Associatesat Cost":500000.0,"Goodwill And Other Intangible Assets":62246000.0,"Other Intangible Assets":31011000.0,"Goodwill":31235000.0,"Net PPE":4451000.0,"Accumulated Depreciation":-1690000.0,"Gross PPE":6141000.0,"Leases":4842000.0,"Other Properties":1299000.0,"Properties":0.0,"Current Assets":33366000.0,"Other Current Assets":4141000.0,"Prepaid Assets":null,"Receivables":24983000.0,"Taxes Receivable":1054000.0,"Accounts Receivable":23929000.0,"Allowance For Doubtful Accounts Receivable":-3376000.0,"Gross Accounts Receivable":27305000.0,"Cash Cash Equivalents And Short Term Investments":4242000.0,"Cash And Cash Equivalents":4242000.0},"2025-03-31":{"Ordinary Shares Number":25067982.0,"Share Issued":25067982.0,"Total Debt":9650000.0,"Tangible Book Value":4152000.0,"Invested Capital":76163000.0,"Working Capital":3070000.0,"Net Tangible Assets":4152000.0,"Capital Lease Obligations":3328000.0,"Common Stock Equity":69841000.0,"Total Capitalization":69841000.0,"Total Equity Gross Minority Interest":69841000.0,"Stockholders Equity":69841000.0,"Gains Losses Not Affecting Retained Earnings":3877000.0,"Other Equity Adjustments":3877000.0,"Retained Earnings":-83850000.0,"Additional Paid In Capital":17961000.0,"Capital Stock":131853000.0,"Common Stock":131853000.0,"Total Liabilities Net Minority Interest":35781000.0,"Total Non Current Liabilities Net Minority Interest":3811000.0,"Other Non Current Liabilities":701000.0,"Employee Benefits":null,"Non Current Deferred Liabilities":637000.0,"Non Current Deferred Taxes Liabilities":637000.0,"Long Term Debt And Capital Lease Obligation":2473000.0,"Long Term Capital Lease Obligation":2473000.0,"Current Liabilities":31970000.0,"Other Current Liabilities":257000.0,"Current Deferred Liabilities":1467000.0,"Current Debt And Capital Lease Obligation":7177000.0,"Current Capital Lease Obligation":855000.0,"Current Debt":6322000.0,"Other Current Borrowings":null,"Line Of Credit":null,"Current Notes Payable":6322000.0,"Payables And Accrued Expenses":23069000.0,"Current Accrued Expenses":19073000.0,"Payables":3996000.0,"Other Payable":25000.0,"Total Tax Payable":951000.0,"Income Tax Payable":951000.0,"Accounts Payable":3020000.0,"Total Assets":105622000.0,"Total Non Current Assets":70582000.0,"Other Non Current Assets":351000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Associatesat Cost":null,"Goodwill And Other Intangible Assets":65689000.0,"Other Intangible Assets":33507000.0,"Goodwill":32182000.0,"Net PPE":4542000.0,"Accumulated Depreciation":-1534000.0,"Gross PPE":6076000.0,"Leases":4781000.0,"Other Properties":1295000.0,"Properties":0.0,"Current Assets":35040000.0,"Other Current Assets":2708000.0,"Prepaid Assets":null,"Receivables":21517000.0,"Taxes Receivable":575000.0,"Accounts Receivable":20942000.0,"Allowance For Doubtful Accounts Receivable":-2628000.0,"Gross Accounts Receivable":23570000.0,"Cash Cash Equivalents And Short Term Investments":10815000.0,"Cash And Cash Equivalents":10815000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":0.0,"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,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":1244000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":6579000.0,"Line Of Credit":6579000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current 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":0.0,"Long Term Equity Investment":0.0,"Investmentsin Associatesat Cost":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":4877000.0,"Other Properties":null,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":1494000.0,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":4184.189723,"Tax Rate For Calcs":0.062451,"Normalized EBITDA":3479000.0,"Total Unusual Items":67000.0,"Total Unusual Items Excluding Goodwill":67000.0,"Net Income From Continuing Operation Net Minority Interest":-1186000.0,"Reconciled Depreciation":4683000.0,"Reconciled Cost Of Revenue":11425000.0,"EBITDA":3546000.0,"EBIT":-1137000.0,"Net Interest Income":-128000.0,"Interest Expense":128000.0,"Interest Income":null,"Normalized Income":-1248815.810277,"Net Income From Continuing And Discontinued Operation":-1186000.0,"Total Expenses":26856000.0,"Total Operating Income As Reported":-1439000.0,"Diluted Average Shares":25600000.0,"Basic Average Shares":25600000.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-1186000.0,"Net Income Common Stockholders":-1186000.0,"Net Income":-1186000.0,"Net Income Including Noncontrolling Interests":-1186000.0,"Net Income Continuous Operations":-1186000.0,"Tax Provision":-79000.0,"Pretax Income":-1265000.0,"Other Income Expense":67000.0,"Special Income Charges":-235000.0,"Other Special Charges":null,"Write Off":235000.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":302000.0,"Net Non Operating Interest Income Expense":-128000.0,"Interest Expense Non Operating":128000.0,"Interest Income Non Operating":null,"Operating Income":-1204000.0,"Operating Expense":15431000.0,"Other Operating Expenses":476000.0,"Depreciation Amortization Depletion Income Statement":4683000.0,"Depreciation And Amortization In Income Statement":4683000.0,"Selling General And Administration":10272000.0,"Selling And Marketing Expense":384000.0,"General And Administrative Expense":9888000.0,"Other Gand A":3262000.0,"Salaries And Wages":6626000.0,"Gross Profit":14227000.0,"Cost Of Revenue":11425000.0,"Total Revenue":25652000.0,"Operating Revenue":25652000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-53400.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":4513000.0,"Total Unusual Items":-356000.0,"Total Unusual Items Excluding Goodwill":-356000.0,"Net Income From Continuing Operation Net Minority Interest":-1341000.0,"Reconciled Depreciation":4507000.0,"Reconciled Cost Of Revenue":12033000.0,"EBITDA":4157000.0,"EBIT":-350000.0,"Net Interest Income":-229000.0,"Interest Expense":233000.0,"Interest Income":4000.0,"Normalized Income":-1038400.0,"Net Income From Continuing And Discontinued Operation":-1341000.0,"Total Expenses":27684000.0,"Total Operating Income As Reported":-88000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1341000.0,"Net Income Common Stockholders":-1341000.0,"Net Income":-1341000.0,"Net Income Including Noncontrolling Interests":-1341000.0,"Net Income Continuous Operations":-1341000.0,"Tax Provision":758000.0,"Pretax Income":-583000.0,"Other Income Expense":-356000.0,"Special Income Charges":-90000.0,"Other Special Charges":null,"Write Off":18000.0,"Restructuring And Mergern Acquisition":72000.0,"Gain On Sale Of Security":-266000.0,"Net Non Operating Interest Income Expense":-229000.0,"Interest Expense Non Operating":233000.0,"Interest Income Non Operating":4000.0,"Operating Income":2000.0,"Operating Expense":15651000.0,"Other Operating Expenses":883000.0,"Depreciation Amortization Depletion Income Statement":4507000.0,"Depreciation And Amortization In Income Statement":4507000.0,"Selling General And Administration":10261000.0,"Selling And Marketing Expense":181000.0,"General And Administrative Expense":10080000.0,"Other Gand A":3393000.0,"Salaries And Wages":6687000.0,"Gross Profit":15653000.0,"Cost Of Revenue":12033000.0,"Total Revenue":27686000.0,"Operating Revenue":27686000.0},"2025-09-30":{"Tax Effect Of Unusual Items":6450.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":4022000.0,"Total Unusual Items":43000.0,"Total Unusual Items Excluding Goodwill":43000.0,"Net Income From Continuing Operation Net Minority Interest":-2305000.0,"Reconciled Depreciation":5229000.0,"Reconciled Cost Of Revenue":12154000.0,"EBITDA":4065000.0,"EBIT":-1164000.0,"Net Interest Income":-236000.0,"Interest Expense":255000.0,"Interest Income":19000.0,"Normalized Income":-2341550.0,"Net Income From Continuing And Discontinued Operation":-2305000.0,"Total Expenses":28030000.0,"Total Operating Income As Reported":-1202000.0,"Diluted Average Shares":25400000.0,"Basic Average Shares":25400000.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-2305000.0,"Net Income Common Stockholders":-2305000.0,"Net Income":-2305000.0,"Net Income Including Noncontrolling Interests":-2305000.0,"Net Income Continuous Operations":-2305000.0,"Tax Provision":886000.0,"Pretax Income":-1419000.0,"Other Income Expense":43000.0,"Special Income Charges":24000.0,"Other Special Charges":null,"Write Off":-436000.0,"Restructuring And Mergern Acquisition":412000.0,"Gain On Sale Of Security":19000.0,"Net Non Operating Interest Income Expense":-236000.0,"Interest Expense Non Operating":255000.0,"Interest Income Non Operating":19000.0,"Operating Income":-1226000.0,"Operating Expense":15876000.0,"Other Operating Expenses":415000.0,"Depreciation Amortization Depletion Income Statement":5229000.0,"Depreciation And Amortization In Income Statement":5229000.0,"Selling General And Administration":10232000.0,"Selling And Marketing Expense":212000.0,"General And Administrative Expense":10020000.0,"Other Gand A":3257000.0,"Salaries And Wages":6763000.0,"Gross Profit":14650000.0,"Cost Of Revenue":12154000.0,"Total Revenue":26804000.0,"Operating Revenue":26804000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-104930.143946,"Tax Rate For Calcs":0.225656,"Normalized EBITDA":3374000.0,"Total Unusual Items":-465000.0,"Total Unusual Items Excluding Goodwill":-465000.0,"Net Income From Continuing Operation Net Minority Interest":-1829000.0,"Reconciled Depreciation":4969000.0,"Reconciled Cost Of Revenue":12336000.0,"EBITDA":2909000.0,"EBIT":-2060000.0,"Net Interest Income":-297000.0,"Interest Expense":302000.0,"Interest Income":5000.0,"Normalized Income":-1468930.143946,"Net Income From Continuing And Discontinued Operation":-1829000.0,"Total Expenses":27679000.0,"Total Operating Income As Reported":-2348000.0,"Diluted Average Shares":25200000.0,"Basic Average Shares":25200000.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-1829000.0,"Net Income Common Stockholders":-1829000.0,"Net Income":-1829000.0,"Net Income Including Noncontrolling Interests":-1829000.0,"Net Income Continuous Operations":-1829000.0,"Tax Provision":-533000.0,"Pretax Income":-2362000.0,"Other Income Expense":-465000.0,"Special Income Charges":-748000.0,"Other Special Charges":null,"Write Off":748000.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":283000.0,"Net Non Operating Interest Income Expense":-297000.0,"Interest Expense Non Operating":302000.0,"Interest Income Non Operating":5000.0,"Operating Income":-1600000.0,"Operating Expense":15343000.0,"Other Operating Expenses":491000.0,"Depreciation Amortization Depletion Income Statement":4969000.0,"Depreciation And Amortization In Income Statement":4969000.0,"Selling General And Administration":9883000.0,"Selling And Marketing Expense":290000.0,"General And Administrative Expense":9593000.0,"Other Gand A":3116000.0,"Salaries And Wages":6477000.0,"Gross Profit":13743000.0,"Cost Of Revenue":12336000.0,"Total Revenue":26079000.0,"Operating Revenue":26079000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-37950.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":3332000.0,"Total Unusual Items":-253000.0,"Total Unusual Items Excluding Goodwill":-253000.0,"Net Income From Continuing Operation Net Minority Interest":-2640000.0,"Reconciled Depreciation":4720000.0,"Reconciled Cost Of Revenue":11221000.0,"EBITDA":3079000.0,"EBIT":-1641000.0,"Net Interest Income":-381000.0,"Interest Expense":385000.0,"Interest Income":4000.0,"Normalized Income":-2424950.0,"Net Income From Continuing And Discontinued Operation":-2640000.0,"Total Expenses":26897000.0,"Total Operating Income As Reported":-1680000.0,"Diluted Average Shares":25100000.0,"Basic Average Shares":25100000.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-2640000.0,"Net Income Common Stockholders":-2640000.0,"Net Income":-2640000.0,"Net Income Including Noncontrolling Interests":-2640000.0,"Net Income Continuous Operations":-2640000.0,"Tax Provision":614000.0,"Pretax Income":-2026000.0,"Other Income Expense":-253000.0,"Special Income Charges":-288000.0,"Other Special Charges":null,"Write Off":131000.0,"Restructuring And Mergern Acquisition":157000.0,"Gain On Sale Of Security":35000.0,"Net Non Operating Interest Income Expense":-381000.0,"Interest Expense Non Operating":385000.0,"Interest Income Non Operating":4000.0,"Operating Income":-1392000.0,"Operating Expense":15676000.0,"Other Operating Expenses":409000.0,"Depreciation Amortization Depletion Income Statement":4720000.0,"Depreciation And Amortization In Income Statement":4720000.0,"Selling General And Administration":10547000.0,"Selling And Marketing Expense":297000.0,"General And Administrative Expense":10250000.0,"Other Gand A":2830000.0,"Salaries And Wages":7420000.0,"Gross Profit":14284000.0,"Cost Of Revenue":11221000.0,"Total Revenue":25505000.0,"Operating Revenue":25505000.0},"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":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,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":0.0,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":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":-1800000.0,"Repayment Of Debt":-1075000.0,"Issuance Of Debt":null,"Capital Expenditure":-3447000.0,"End Cash Position":3413000.0,"Beginning Cash Position":6658000.0,"Effect Of Exchange Rate Changes":-291000.0,"Changes In Cash":-2954000.0,"Financing Cash Flow":-1154000.0,"Cash Flow From Continuing Financing Activities":-1154000.0,"Interest Paid Cff":-79000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":-1075000.0,"Net Long Term Debt Issuance":-1075000.0,"Long Term Debt Payments":-1075000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3447000.0,"Cash Flow From Continuing Investing Activities":-3447000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-3424000.0,"Purchase Of Intangibles":-3424000.0,"Net PPE Purchase And Sale":-23000.0,"Purchase Of PPE":-23000.0,"Operating Cash Flow":1647000.0,"Cash Flow From Continuing Operating Activities":1647000.0,"Taxes Refund Paid":-411000.0,"Change In Working Capital":-1500000.0,"Change In Payables And Accrued Expense":-3023000.0,"Change In Payable":-3023000.0,"Change In Account Payable":-3023000.0,"Change In Prepaid Assets":-105000.0,"Change In Receivables":1628000.0,"Other Non Cash Items":128000.0,"Stock Based Compensation":38000.0,"Deferred Tax":-79000.0,"Deferred Income Tax":-79000.0,"Depreciation Amortization Depletion":4683000.0,"Depreciation And Amortization":4683000.0,"Operating Gains Losses":-26000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-26000.0,"Net Income From Continuing Operations":-1186000.0},"2025-12-31":{"Free Cash Flow":3414000.0,"Repayment Of Debt":-365000.0,"Issuance Of Debt":702000.0,"Capital Expenditure":-5021000.0,"End Cash Position":6658000.0,"Beginning Cash Position":3024000.0,"Effect Of Exchange Rate Changes":-10000.0,"Changes In Cash":3644000.0,"Financing Cash Flow":189000.0,"Cash Flow From Continuing Financing Activities":189000.0,"Interest Paid Cff":-148000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":337000.0,"Net Long Term Debt Issuance":337000.0,"Long Term Debt Payments":-365000.0,"Long Term Debt Issuance":702000.0,"Investing Cash Flow":-4980000.0,"Cash Flow From Continuing Investing Activities":-4980000.0,"Net Other Investing Changes":0.0,"Net Business Purchase And Sale":41000.0,"Purchase Of Business":41000.0,"Net Intangibles Purchase And Sale":-4951000.0,"Purchase Of Intangibles":-4951000.0,"Net PPE Purchase And Sale":-70000.0,"Purchase Of PPE":-70000.0,"Operating Cash Flow":8435000.0,"Cash Flow From Continuing Operating Activities":8435000.0,"Taxes Refund Paid":-9000.0,"Change In Working Capital":4591000.0,"Change In Payables And Accrued Expense":7728000.0,"Change In Payable":7728000.0,"Change In Account Payable":7728000.0,"Change In Prepaid Assets":-7647000.0,"Change In Receivables":4400000.0,"Other Non Cash Items":566000.0,"Stock Based Compensation":-203000.0,"Deferred Tax":758000.0,"Deferred Income Tax":758000.0,"Depreciation Amortization Depletion":4507000.0,"Depreciation And Amortization":4507000.0,"Operating Gains Losses":-434000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-434000.0,"Net Income From Continuing Operations":-1341000.0},"2025-09-30":{"Free Cash Flow":-783000.0,"Repayment Of Debt":-2081000.0,"Issuance Of Debt":null,"Capital Expenditure":-3208000.0,"End Cash Position":3024000.0,"Beginning Cash Position":4242000.0,"Effect Of Exchange Rate Changes":-218000.0,"Changes In Cash":-1000000.0,"Financing Cash Flow":108000.0,"Cash Flow From Continuing Financing Activities":108000.0,"Interest Paid Cff":-564000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":672000.0,"Net Long Term Debt Issuance":-3738000.0,"Long Term Debt Payments":-6491000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3533000.0,"Cash Flow From Continuing Investing Activities":-3533000.0,"Net Other Investing Changes":-25000.0,"Net Business Purchase And Sale":-300000.0,"Purchase Of Business":-300000.0,"Net Intangibles Purchase And Sale":-3133000.0,"Purchase Of Intangibles":-3133000.0,"Net PPE Purchase And Sale":-75000.0,"Purchase Of PPE":-75000.0,"Operating Cash Flow":2425000.0,"Cash Flow From Continuing Operating Activities":2425000.0,"Taxes Refund Paid":-298000.0,"Change In Working Capital":-1336000.0,"Change In Payables And Accrued Expense":-8692000.0,"Change In Payable":-8692000.0,"Change In Account Payable":-8692000.0,"Change In Prepaid Assets":7883000.0,"Change In Receivables":-527000.0,"Other Non Cash Items":217000.0,"Stock Based Compensation":4000.0,"Deferred Tax":886000.0,"Deferred Income Tax":886000.0,"Depreciation Amortization Depletion":5229000.0,"Depreciation And Amortization":5229000.0,"Operating Gains Losses":28000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":28000.0,"Net Income From Continuing Operations":-2305000.0},"2025-06-30":{"Free Cash Flow":-1092000.0,"Repayment Of Debt":-4636000.0,"Issuance Of Debt":null,"Capital Expenditure":-3672000.0,"End Cash Position":4242000.0,"Beginning Cash Position":10815000.0,"Effect Of Exchange Rate Changes":-634000.0,"Changes In Cash":-5939000.0,"Financing Cash Flow":-4622000.0,"Cash Flow From Continuing Financing Activities":-4622000.0,"Interest Paid Cff":1000.0,"Proceeds From Stock Option Exercised":13000.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":-4636000.0,"Net Long Term Debt Issuance":-226000.0,"Long Term Debt Payments":-226000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3897000.0,"Cash Flow From Continuing Investing Activities":-3897000.0,"Net Other Investing Changes":-25000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-3533000.0,"Purchase Of Intangibles":-3533000.0,"Net PPE Purchase And Sale":-139000.0,"Purchase Of PPE":-139000.0,"Operating Cash Flow":2580000.0,"Cash Flow From Continuing Operating Activities":2580000.0,"Taxes Refund Paid":12000.0,"Change In Working Capital":-678000.0,"Change In Payables And Accrued Expense":4221000.0,"Change In Payable":4221000.0,"Change In Account Payable":4221000.0,"Change In Prepaid Assets":-1433000.0,"Change In Receivables":-3466000.0,"Other Non Cash Items":14000.0,"Stock Based Compensation":739000.0,"Deferred Tax":-533000.0,"Deferred Income Tax":-533000.0,"Depreciation Amortization Depletion":4969000.0,"Depreciation And Amortization":4969000.0,"Operating Gains Losses":-114000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-114000.0,"Net Income From Continuing Operations":-1829000.0},"2025-03-31":{"Free Cash Flow":1540000.0,"Repayment Of Debt":-344000.0,"Issuance Of Debt":null,"Capital Expenditure":-2954000.0,"End Cash Position":10815000.0,"Beginning Cash Position":10467000.0,"Effect Of Exchange Rate Changes":-286000.0,"Changes In Cash":634000.0,"Financing Cash Flow":-556000.0,"Cash Flow From Continuing Financing Activities":-556000.0,"Interest Paid Cff":-249000.0,"Proceeds From Stock Option Exercised":37000.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":-344000.0,"Net Long Term Debt Issuance":-344000.0,"Long Term Debt Payments":-344000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3304000.0,"Cash Flow From Continuing Investing Activities":-3304000.0,"Net Other Investing Changes":-350000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-2874000.0,"Purchase Of Intangibles":-2874000.0,"Net PPE Purchase And Sale":-80000.0,"Purchase Of PPE":-80000.0,"Operating Cash Flow":4494000.0,"Cash Flow From Continuing Operating Activities":4494000.0,"Taxes Refund Paid":-154000.0,"Change In Working Capital":643000.0,"Change In Payables And Accrued Expense":2172000.0,"Change In Payable":2172000.0,"Change In Account Payable":2172000.0,"Change In Prepaid Assets":-84000.0,"Change In Receivables":-1445000.0,"Other Non Cash Items":503000.0,"Stock Based Compensation":846000.0,"Deferred Tax":614000.0,"Deferred Income Tax":614000.0,"Depreciation Amortization Depletion":4720000.0,"Depreciation And Amortization":4720000.0,"Operating Gains Losses":-38000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-38000.0,"Net Income From Continuing Operations":-2640000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":200000.0,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":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 Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":0.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}