{"ticker":"BTOC","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":45443079.0,"Share Issued":45443079.0,"Net Debt":null,"Total Debt":120636028.0,"Tangible Book Value":13431967.0,"Invested Capital":13454226.0,"Working Capital":-20925886.0,"Net Tangible Assets":13431967.0,"Capital Lease Obligations":120636028.0,"Common Stock Equity":13454226.0,"Total Capitalization":13454226.0,"Total Equity Gross Minority Interest":13454226.0,"Stockholders Equity":13454226.0,"Retained Earnings":-7015054.0,"Additional Paid In Capital":20468826.0,"Capital Stock":454.0,"Common Stock":454.0,"Total Liabilities Net Minority Interest":130284032.0,"Total Non Current Liabilities Net Minority Interest":84525106.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":84525106.0,"Long Term Capital Lease Obligation":84525106.0,"Current Liabilities":45758926.0,"Other Current Liabilities":551447.0,"Current Deferred Liabilities":602808.0,"Current Deferred Revenue":602808.0,"Current Debt And Capital Lease Obligation":36110922.0,"Current Capital Lease Obligation":36110922.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":8493749.0,"Current Accrued Expenses":663443.0,"Payables":7830306.0,"Other Payable":87789.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":7742517.0,"Total Assets":143738258.0,"Total Non Current Assets":118905218.0,"Other Non Current Assets":5281537.0,"Non Current Note Receivables":null,"Goodwill And Other Intangible Assets":22259.0,"Other Intangible Assets":22259.0,"Net PPE":113601422.0,"Accumulated Depreciation":-8367051.0,"Gross PPE":121968473.0,"Leases":139541.0,"Other Properties":103527065.0,"Machinery Furniture Equipment":13364982.0,"Current Assets":24833040.0,"Other Current Assets":783826.0,"Prepaid Assets":1307390.0,"Receivables":20073520.0,"Receivables Adjustments Allowances":-594869.0,"Other Receivables":79364.0,"Duefrom Related Parties Current":444876.0,"Accrued Interest Receivable":55992.0,"Loans Receivable":1625253.0,"Accounts Receivable":18462904.0,"Cash Cash Equivalents And Short Term Investments":2668304.0,"Cash And Cash Equivalents":2668304.0,"Cash Financial":2668304.0},"2025-12-31":{"Ordinary Shares Number":45443079.0,"Share Issued":45443079.0,"Net Debt":null,"Total Debt":124034415.0,"Tangible Book Value":18490333.0,"Invested Capital":18521703.0,"Working Capital":-15783093.0,"Net Tangible Assets":18490333.0,"Capital Lease Obligations":124034415.0,"Common Stock Equity":18521703.0,"Total Capitalization":18521703.0,"Total Equity Gross Minority Interest":18521703.0,"Stockholders Equity":18521703.0,"Retained Earnings":-1947577.0,"Additional Paid In Capital":20468826.0,"Capital Stock":454.0,"Common Stock":454.0,"Total Liabilities Net Minority Interest":134540133.0,"Total Non Current Liabilities Net Minority Interest":89557415.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":89557415.0,"Long Term Capital Lease Obligation":89557415.0,"Current Liabilities":44982718.0,"Other Current Liabilities":154945.0,"Current Deferred Liabilities":628790.0,"Current Deferred Revenue":628790.0,"Current Debt And Capital Lease Obligation":34477000.0,"Current Capital Lease Obligation":34477000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":9721983.0,"Current Accrued Expenses":491377.0,"Payables":9230606.0,"Other Payable":89598.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":9141008.0,"Total Assets":153061836.0,"Total Non Current Assets":123862211.0,"Other Non Current Assets":5230503.0,"Non Current Note Receivables":null,"Goodwill And Other Intangible Assets":31370.0,"Other Intangible Assets":31370.0,"Net PPE":118600338.0,"Accumulated Depreciation":-7662698.0,"Gross PPE":126263036.0,"Leases":139541.0,"Other Properties":108013083.0,"Machinery Furniture Equipment":13173527.0,"Current Assets":29199625.0,"Other Current Assets":1664311.0,"Prepaid Assets":1275823.0,"Receivables":21217520.0,"Receivables Adjustments Allowances":-594869.0,"Other Receivables":338849.0,"Duefrom Related Parties Current":482649.0,"Accrued Interest Receivable":null,"Loans Receivable":1739787.0,"Accounts Receivable":19251104.0,"Cash Cash Equivalents And Short Term Investments":5041971.0,"Cash And Cash Equivalents":5041971.0,"Cash Financial":5041971.0},"2025-09-30":{"Ordinary Shares Number":45443079.0,"Share Issued":45443079.0,"Net Debt":null,"Total Debt":124471545.0,"Tangible Book Value":22338853.0,"Invested Capital":22381885.0,"Working Capital":-11066614.0,"Net Tangible Assets":22338853.0,"Capital Lease Obligations":124471545.0,"Common Stock Equity":22381885.0,"Total Capitalization":22381885.0,"Total Equity Gross Minority Interest":22381885.0,"Stockholders Equity":22381885.0,"Retained Earnings":1912605.0,"Additional Paid In Capital":20468826.0,"Capital Stock":454.0,"Common Stock":454.0,"Total Liabilities Net Minority Interest":133955680.0,"Total Non Current Liabilities Net Minority Interest":93675874.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":93675874.0,"Long Term Capital Lease Obligation":93675874.0,"Current Liabilities":40279806.0,"Other Current Liabilities":146551.0,"Current Deferred Liabilities":826814.0,"Current Deferred Revenue":826814.0,"Current Debt And Capital Lease Obligation":30795671.0,"Current Capital Lease Obligation":30795671.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":8510770.0,"Current Accrued Expenses":614553.0,"Payables":7896217.0,"Other Payable":307981.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":7588236.0,"Total Assets":156337565.0,"Total Non Current Assets":127124373.0,"Other Non Current Assets":5262856.0,"Non Current Note Receivables":822305.0,"Goodwill And Other Intangible Assets":43032.0,"Other Intangible Assets":43032.0,"Net PPE":120996180.0,"Accumulated Depreciation":-6955191.0,"Gross PPE":127951371.0,"Leases":139541.0,"Other Properties":110349604.0,"Machinery Furniture Equipment":12574026.0,"Current Assets":29213192.0,"Other Current Assets":985422.0,"Prepaid Assets":1667446.0,"Receivables":20103579.0,"Receivables Adjustments Allowances":-594869.0,"Other Receivables":305689.0,"Duefrom Related Parties Current":null,"Accrued Interest Receivable":null,"Loans Receivable":1713324.0,"Accounts Receivable":18679435.0,"Cash Cash Equivalents And Short Term Investments":6456745.0,"Cash And Cash Equivalents":6456745.0,"Cash Financial":6456745.0},"2025-06-30":{"Ordinary Shares Number":42250934.0,"Share Issued":42250934.0,"Net Debt":null,"Total Debt":134297227.0,"Tangible Book Value":25035311.0,"Invested Capital":30382687.0,"Working Capital":-8121102.0,"Net Tangible Assets":25035311.0,"Capital Lease Obligations":129004478.0,"Common Stock Equity":25089938.0,"Total Capitalization":25089938.0,"Total Equity Gross Minority Interest":25089938.0,"Stockholders Equity":25089938.0,"Retained Earnings":8420658.0,"Additional Paid In Capital":16668858.0,"Capital Stock":422.0,"Common Stock":422.0,"Total Liabilities Net Minority Interest":145124257.0,"Total Non Current Liabilities Net Minority Interest":99337244.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":99337244.0,"Long Term Capital Lease Obligation":99337244.0,"Current Liabilities":45787013.0,"Other Current Liabilities":113147.0,"Current Deferred Liabilities":939097.0,"Current Deferred Revenue":939097.0,"Current Debt And Capital Lease Obligation":34959983.0,"Current Capital Lease Obligation":29667234.0,"Current Debt":5292749.0,"Other Current Borrowings":5292749.0,"Payables And Accrued Expenses":9774786.0,"Current Accrued Expenses":283150.0,"Payables":9491636.0,"Other Payable":485909.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":9005727.0,"Total Assets":170214195.0,"Total Non Current Assets":132548284.0,"Other Non Current Assets":5127105.0,"Non Current Note Receivables":0.0,"Goodwill And Other Intangible Assets":54627.0,"Other Intangible Assets":54627.0,"Net PPE":127366552.0,"Accumulated Depreciation":-6272947.0,"Gross PPE":133639499.0,"Leases":139541.0,"Other Properties":116106732.0,"Machinery Furniture Equipment":12553310.0,"Current Assets":37665911.0,"Other Current Assets":998925.0,"Prepaid Assets":1375646.0,"Receivables":26101063.0,"Receivables Adjustments Allowances":-594869.0,"Other Receivables":88111.0,"Duefrom Related Parties Current":0.0,"Accrued Interest Receivable":null,"Loans Receivable":3893563.0,"Accounts Receivable":22714258.0,"Cash Cash Equivalents And Short Term Investments":9190277.0,"Cash And Cash Equivalents":9190277.0,"Cash Financial":9190277.0},"2025-03-31":{"Ordinary Shares Number":42112026.0,"Share Issued":42112026.0,"Net Debt":706151.0,"Total Debt":139837477.0,"Tangible Book Value":30110539.0,"Invested Capital":36513939.0,"Working Capital":-3053758.0,"Net Tangible Assets":30110539.0,"Capital Lease Obligations":133500079.0,"Common Stock Equity":30176541.0,"Total Capitalization":30176541.0,"Total Equity Gross Minority Interest":30176541.0,"Stockholders Equity":30176541.0,"Retained Earnings":13707261.0,"Additional Paid In Capital":16468859.0,"Capital Stock":421.0,"Common Stock":421.0,"Total Liabilities Net Minority Interest":147864002.0,"Total Non Current Liabilities Net Minority Interest":105063100.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":105063100.0,"Long Term Capital Lease Obligation":105063100.0,"Current Liabilities":42800902.0,"Other Current Liabilities":52904.0,"Current Deferred Liabilities":468128.0,"Current Deferred Revenue":468128.0,"Current Debt And Capital Lease Obligation":34774377.0,"Current Capital Lease Obligation":28436979.0,"Current Debt":6337398.0,"Other Current Borrowings":6337398.0,"Payables And Accrued Expenses":7505493.0,"Current Accrued Expenses":687530.0,"Payables":6817963.0,"Other Payable":556531.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":6261432.0,"Total Assets":178040543.0,"Total Non Current Assets":138293399.0,"Other Non Current Assets":4239127.0,"Non Current Note Receivables":0.0,"Goodwill And Other Intangible Assets":66002.0,"Other Intangible Assets":66002.0,"Net PPE":133988270.0,"Accumulated Depreciation":-5598741.0,"Gross PPE":139587011.0,"Leases":139542.0,"Other Properties":122327713.0,"Machinery Furniture Equipment":12498340.0,"Current Assets":39747144.0,"Other Current Assets":2222012.0,"Prepaid Assets":1204992.0,"Receivables":30688893.0,"Receivables Adjustments Allowances":-547621.0,"Other Receivables":46635.0,"Duefrom Related Parties Current":275820.0,"Accrued Interest Receivable":95402.0,"Loans Receivable":3750000.0,"Accounts Receivable":27068657.0,"Cash Cash Equivalents And Short Term Investments":5631247.0,"Cash And Cash Equivalents":5631247.0,"Cash Financial":5631247.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":2545842.0,"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,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":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":7664657.0,"Other Current Borrowings":7664657.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":0.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Note Receivables":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Duefrom Related Parties Current":571219.0,"Accrued Interest Receivable":null,"Loans Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4133835.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-5067477.0,"Reconciled Depreciation":897269.0,"Reconciled Cost Of Revenue":42694450.0,"EBITDA":-4133835.0,"EBIT":-5031104.0,"Net Interest Income":-40112.0,"Interest Expense":36373.0,"Interest Income":20059.0,"Normalized Income":-5067477.0,"Net Income From Continuing And Discontinued Operation":-5067477.0,"Total Expenses":46833093.0,"Rent Expense Supplemental":11577285.0,"Total Operating Income As Reported":-5190707.0,"Diluted Average Shares":45443079.0,"Basic Average Shares":45443079.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-5067477.0,"Net Income Common Stockholders":-5067477.0,"Net Income":-5067477.0,"Net Income Including Noncontrolling Interests":-5067477.0,"Net Income Continuous Operations":-5067477.0,"Tax Provision":0.0,"Pretax Income":-5067477.0,"Other Income Expense":127719.0,"Other Non Operating Income Expenses":127719.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Write Off":null,"Net Non Operating Interest Income Expense":-40112.0,"Total Other Finance Cost":23798.0,"Interest Expense Non Operating":36373.0,"Interest Income Non Operating":20059.0,"Operating Income":-5155084.0,"Operating Expense":3289816.0,"Other Operating Expenses":591750.0,"Other Taxes":12655.0,"Provision For Doubtful Accounts":0.0,"Depreciation Amortization Depletion Income Statement":48442.0,"Depreciation And Amortization In Income Statement":48442.0,"Amortization":48442.0,"Amortization Of Intangibles Income Statement":48442.0,"Depreciation Income Statement":null,"Selling General And Administration":2636969.0,"General And Administrative Expense":2636969.0,"Other Gand A":1499202.0,"Rent And Landing Fees":312676.0,"Salaries And Wages":825091.0,"Gross Profit":-1865268.0,"Cost Of Revenue":43543277.0,"Total Revenue":41678009.0,"Operating Revenue":41660484.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2883464.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-3860182.0,"Reconciled Depreciation":913072.0,"Reconciled Cost Of Revenue":51449114.0,"EBITDA":-2883464.0,"EBIT":-3796536.0,"Net Interest Income":-62036.0,"Interest Expense":44121.0,"Interest Income":null,"Normalized Income":-3860182.0,"Net Income From Continuing And Discontinued Operation":-3860182.0,"Total Expenses":55623749.0,"Rent Expense Supplemental":11244809.0,"Total Operating Income As Reported":-4098816.0,"Diluted Average Shares":45443079.0,"Basic Average Shares":45443079.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-3860182.0,"Net Income Common Stockholders":-3860182.0,"Net Income":-3860182.0,"Net Income Including Noncontrolling Interests":-3860182.0,"Net Income Continuous Operations":-3860182.0,"Tax Provision":19525.0,"Pretax Income":-3840657.0,"Other Income Expense":302280.0,"Other Non Operating Income Expenses":302280.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Write Off":null,"Net Non Operating Interest Income Expense":-62036.0,"Total Other Finance Cost":17915.0,"Interest Expense Non Operating":44121.0,"Interest Income Non Operating":null,"Operating Income":-4080901.0,"Operating Expense":3310635.0,"Other Operating Expenses":582241.0,"Other Taxes":62795.0,"Provision For Doubtful Accounts":0.0,"Depreciation Amortization Depletion Income Statement":49072.0,"Depreciation And Amortization In Income Statement":49072.0,"Amortization":49072.0,"Amortization Of Intangibles Income Statement":49072.0,"Depreciation Income Statement":null,"Selling General And Administration":2616527.0,"General And Administrative Expense":2616527.0,"Other Gand A":1119502.0,"Rent And Landing Fees":259235.0,"Salaries And Wages":1237790.0,"Gross Profit":-770266.0,"Cost Of Revenue":52313114.0,"Total Revenue":51542848.0,"Operating Revenue":51542848.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.000474,"Normalized EBITDA":-5172682.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-6508053.0,"Reconciled Depreciation":790115.0,"Reconciled Cost Of Revenue":51216218.0,"EBITDA":-5172682.0,"EBIT":-5962797.0,"Net Interest Income":-394124.0,"Interest Expense":548345.0,"Interest Income":44241.0,"Normalized Income":-6508053.0,"Net Income From Continuing And Discontinued Operation":-6508053.0,"Total Expenses":56132168.0,"Rent Expense Supplemental":11172440.0,"Total Operating Income As Reported":-6701389.0,"Diluted Average Shares":42462207.0,"Basic Average Shares":42462207.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-6508053.0,"Net Income Common Stockholders":-6508053.0,"Net Income":-6508053.0,"Net Income Including Noncontrolling Interests":-6508053.0,"Net Income Continuous Operations":-6508053.0,"Tax Provision":-3089.0,"Pretax Income":-6511142.0,"Other Income Expense":541971.0,"Other Non Operating Income Expenses":541971.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Write Off":null,"Net Non Operating Interest Income Expense":-394124.0,"Total Other Finance Cost":-109980.0,"Interest Expense Non Operating":548345.0,"Interest Income Non Operating":44241.0,"Operating Income":-6658989.0,"Operating Expense":4174906.0,"Other Operating Expenses":729157.0,"Other Taxes":126521.0,"Provision For Doubtful Accounts":0.0,"Depreciation Amortization Depletion Income Statement":49071.0,"Depreciation And Amortization In Income Statement":49071.0,"Amortization":49071.0,"Amortization Of Intangibles Income Statement":49071.0,"Depreciation Income Statement":null,"Selling General And Administration":3270157.0,"General And Administrative Expense":3270157.0,"Other Gand A":1788531.0,"Rent And Landing Fees":641895.0,"Salaries And Wages":839731.0,"Gross Profit":-2484083.0,"Cost Of Revenue":51957262.0,"Total Revenue":49473179.0,"Operating Revenue":49455804.0},"2025-06-30":{"Tax Effect Of Unusual Items":-14812.143125,"Tax Rate For Calcs":0.010563,"Normalized EBITDA":-2633640.0,"Total Unusual Items":-1402231.0,"Total Unusual Items Excluding Goodwill":-1402231.0,"Net Income From Continuing Operation Net Minority Interest":-5286603.0,"Reconciled Depreciation":960202.0,"Reconciled Cost Of Revenue":50182120.0,"EBITDA":-4035871.0,"EBIT":-4996073.0,"Net Interest Income":-62378.0,"Interest Expense":346970.0,"Interest Income":266623.0,"Normalized Income":-3899184.143125,"Net Income From Continuing And Discontinued Operation":-5286603.0,"Total Expenses":54895688.0,"Rent Expense Supplemental":10991075.0,"Total Operating Income As Reported":-4029640.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-5286603.0,"Net Income Common Stockholders":-5286603.0,"Net Income":-5286603.0,"Net Income Including Noncontrolling Interests":-5286603.0,"Net Income Continuous Operations":-5286603.0,"Tax Provision":-56440.0,"Pretax Income":-5343043.0,"Other Income Expense":-1323335.0,"Other Non Operating Income Expenses":78896.0,"Special Income Charges":-1402231.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":1402231.0,"Write Off":null,"Net Non Operating Interest Income Expense":-62378.0,"Total Other Finance Cost":-17969.0,"Interest Expense Non Operating":346970.0,"Interest Income Non Operating":266623.0,"Operating Income":-3957330.0,"Operating Expense":3802439.0,"Other Operating Expenses":614701.0,"Other Taxes":6086.0,"Provision For Doubtful Accounts":47247.0,"Depreciation Amortization Depletion Income Statement":49073.0,"Depreciation And Amortization In Income Statement":49073.0,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":3085332.0,"General And Administrative Expense":3085332.0,"Other Gand A":1289411.0,"Rent And Landing Fees":1159835.0,"Salaries And Wages":636086.0,"Gross Profit":-154891.0,"Cost Of Revenue":51093249.0,"Total Revenue":50938358.0,"Operating Revenue":50872373.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2984726.0,"Total Unusual Items":209800.0,"Total Unusual Items Excluding Goodwill":209800.0,"Net Income From Continuing Operation Net Minority Interest":-3755053.0,"Reconciled Depreciation":701742.0,"Reconciled Cost Of Revenue":44913531.0,"EBITDA":-2774926.0,"EBIT":-3476668.0,"Net Interest Income":-92700.0,"Interest Expense":278385.0,"Interest Income":40807.0,"Normalized Income":-3964853.0,"Net Income From Continuing And Discontinued Operation":-3755053.0,"Total Expenses":50001785.0,"Rent Expense Supplemental":11676298.0,"Total Operating Income As Reported":-4194693.0,"Diluted Average Shares":41714608.0,"Basic Average Shares":41714608.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-3755053.0,"Net Income Common Stockholders":-3755053.0,"Net Income":-3755053.0,"Net Income Including Noncontrolling Interests":-3755053.0,"Net Income Continuous Operations":-3755053.0,"Tax Provision":0.0,"Pretax Income":-3755053.0,"Other Income Expense":495110.0,"Other Non Operating Income Expenses":285310.0,"Special Income Charges":209800.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":-209800.0,"Write Off":null,"Net Non Operating Interest Income Expense":-92700.0,"Total Other Finance Cost":-144878.0,"Interest Expense Non Operating":278385.0,"Interest Income Non Operating":40807.0,"Operating Income":-4157463.0,"Operating Expense":4435583.0,"Other Operating Expenses":215279.0,"Other Taxes":40198.0,"Provision For Doubtful Accounts":0.0,"Depreciation Amortization Depletion Income Statement":49071.0,"Depreciation And Amortization In Income Statement":49071.0,"Amortization":49071.0,"Amortization Of Intangibles Income Statement":49071.0,"Depreciation Income Statement":49071.0,"Selling General And Administration":4131035.0,"General And Administrative Expense":4131035.0,"Other Gand A":1855354.0,"Rent And Landing Fees":1267649.0,"Salaries And Wages":1008032.0,"Gross Profit":278120.0,"Cost Of Revenue":45566202.0,"Total Revenue":45844322.0,"Operating Revenue":45830245.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-43625.0,"Total Unusual Items Excluding Goodwill":-43625.0,"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,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":41642442.0,"Basic Average Shares":41642442.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"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,"Other Non Operating Income Expenses":null,"Special Income Charges":-43625.0,"Gain On Sale Of Ppe":-43625.0,"Other Special Charges":null,"Write Off":101427.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Other Taxes":null,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":55808.0,"Amortization Of Intangibles Income Statement":55808.0,"Depreciation Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":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":-2265892.0,"Repayment Of Debt":-179175.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-150960.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":1600.0,"End Cash Position":7066716.0,"Beginning Cash Position":9436783.0,"Changes In Cash":-2370067.0,"Financing Cash Flow":-179175.0,"Cash Flow From Continuing Financing Activities":-179175.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-179175.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-179175.0,"Long Term Debt Payments":-179175.0,"Investing Cash Flow":-75960.0,"Cash Flow From Continuing Investing Activities":-75960.0,"Net Other Investing Changes":75000.0,"Net PPE Purchase And Sale":-150960.0,"Sale Of PPE":0.0,"Purchase Of PPE":-150960.0,"Operating Cash Flow":-2114932.0,"Cash Flow From Continuing Operating Activities":-2114932.0,"Change In Working Capital":988733.0,"Change In Other Working Capital":-25982.0,"Change In Other Current Assets":833051.0,"Change In Payables And Accrued Expense":-872227.0,"Change In Accrued Expense":172066.0,"Change In Payable":-1044293.0,"Change In Account Payable":-1044293.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-31567.0,"Change In Receivables":1085458.0,"Changes In Account Receivables":1085458.0,"Other Non Cash Items":1066543.0,"Provisionand Write Offof Assets":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":897269.0,"Depreciation And Amortization":897269.0,"Amortization Cash Flow":9111.0,"Amortization Of Intangibles":9111.0,"Depreciation":888158.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-5067477.0},"2025-12-31":{"Free Cash Flow":-2049158.0,"Repayment Of Debt":-181970.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-580791.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":9436783.0,"Beginning Cash Position":10847910.0,"Changes In Cash":-1411127.0,"Financing Cash Flow":-181970.0,"Cash Flow From Continuing Financing Activities":-181970.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-181970.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-181970.0,"Long Term Debt Payments":-181970.0,"Investing Cash Flow":239210.0,"Cash Flow From Continuing Investing Activities":239210.0,"Net Other Investing Changes":820001.0,"Net PPE Purchase And Sale":-580791.0,"Sale Of PPE":null,"Purchase Of PPE":-580791.0,"Operating Cash Flow":-1468367.0,"Cash Flow From Continuing Operating Activities":-1468367.0,"Change In Working Capital":-384551.0,"Change In Other Working Capital":-198024.0,"Change In Other Current Assets":-642889.0,"Change In Payables And Accrued Expense":1152218.0,"Change In Accrued Expense":-123176.0,"Change In Payable":1275394.0,"Change In Account Payable":1275394.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":391622.0,"Change In Receivables":-1087478.0,"Changes In Account Receivables":-1087478.0,"Other Non Cash Items":1863294.0,"Provisionand Write Offof Assets":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":913072.0,"Depreciation And Amortization":913072.0,"Amortization Cash Flow":11662.0,"Amortization Of Intangibles":11662.0,"Depreciation":901410.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-3860182.0},"2025-09-30":{"Free Cash Flow":-1985479.0,"Repayment Of Debt":-2117747.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-56077.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":10847910.0,"Beginning Cash Position":13577827.0,"Changes In Cash":-2729917.0,"Financing Cash Flow":-2117747.0,"Cash Flow From Continuing Financing Activities":-2117747.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-2117747.0,"Net Short Term Debt Issuance":-2020000.0,"Short Term Debt Payments":-2020000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-97747.0,"Long Term Debt Payments":-97747.0,"Investing Cash Flow":1317232.0,"Cash Flow From Continuing Investing Activities":1317232.0,"Net Other Investing Changes":1373309.0,"Net PPE Purchase And Sale":-56077.0,"Sale Of PPE":null,"Purchase Of PPE":-56077.0,"Operating Cash Flow":-1929402.0,"Cash Flow From Continuing Operating Activities":-1929402.0,"Change In Working Capital":2050989.0,"Change In Other Working Capital":-112283.0,"Change In Other Current Assets":-118633.0,"Change In Payables And Accrued Expense":-1243541.0,"Change In Accrued Expense":331403.0,"Change In Payable":-1574944.0,"Change In Account Payable":-1574944.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-291799.0,"Change In Receivables":3817245.0,"Changes In Account Receivables":3817245.0,"Other Non Cash Items":1737547.0,"Provisionand Write Offof Assets":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":790115.0,"Depreciation And Amortization":790115.0,"Amortization Cash Flow":11595.0,"Amortization Of Intangibles":11595.0,"Depreciation":778520.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-6508053.0},"2025-06-30":{"Free Cash Flow":6805516.0,"Repayment Of Debt":-2661508.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-296471.0,"Interest Paid Supplemental Data":74050.0,"Income Tax Paid Supplemental Data":35174.0,"End Cash Position":13577827.0,"Beginning Cash Position":9410819.0,"Changes In Cash":4167008.0,"Financing Cash Flow":-2661508.0,"Cash Flow From Continuing Financing Activities":-2661508.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-2661508.0,"Net Short Term Debt Issuance":-2410000.0,"Short Term Debt Payments":-2410000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-251508.0,"Long Term Debt Payments":-251508.0,"Investing Cash Flow":-273471.0,"Cash Flow From Continuing Investing Activities":-273471.0,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":-273471.0,"Sale Of PPE":23000.0,"Purchase Of PPE":-296471.0,"Operating Cash Flow":7101987.0,"Cash Flow From Continuing Operating Activities":7101987.0,"Change In Working Capital":8161682.0,"Change In Other Working Capital":470969.0,"Change In Other Current Assets":943086.0,"Change In Payables And Accrued Expense":2329536.0,"Change In Accrued Expense":-404380.0,"Change In Payable":2733916.0,"Change In Account Payable":2733916.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-170654.0,"Change In Receivables":4588745.0,"Changes In Account Receivables":4588745.0,"Other Non Cash Items":2027028.0,"Provisionand Write Offof Assets":47247.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":960202.0,"Depreciation And Amortization":960202.0,"Amortization Cash Flow":11375.0,"Amortization Of Intangibles":11375.0,"Depreciation":948827.0,"Operating Gains Losses":1192431.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-5286603.0},"2025-03-31":{"Free Cash Flow":3068639.0,"Repayment Of Debt":-1036567.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":-8092473.0,"Capital Expenditure":-522687.0,"Interest Paid Supplemental Data":5644.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":9410819.0,"Beginning Cash Position":7378747.0,"Changes In Cash":2032072.0,"Financing Cash Flow":-1036567.0,"Cash Flow From Continuing Financing Activities":-1036567.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":-8092473.0,"Common Stock Issuance":-8092473.0,"Net Issuance Payments Of Debt":-1036567.0,"Net Short Term Debt Issuance":-1000000.0,"Short Term Debt Payments":-1000000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-36567.0,"Long Term Debt Payments":-36567.0,"Investing Cash Flow":-522687.0,"Cash Flow From Continuing Investing Activities":-522687.0,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":-522687.0,"Sale Of PPE":0.0,"Purchase Of PPE":-522687.0,"Operating Cash Flow":3591326.0,"Cash Flow From Continuing Operating Activities":3591326.0,"Change In Working Capital":5059458.0,"Change In Other Working Capital":-780716.0,"Change In Other Current Assets":139089.0,"Change In Payables And Accrued Expense":1665688.0,"Change In Accrued Expense":298460.0,"Change In Payable":1367228.0,"Change In Account Payable":1337742.0,"Change In Tax Payable":29486.0,"Change In Income Tax Payable":29486.0,"Change In Prepaid Assets":-325224.0,"Change In Receivables":4360621.0,"Changes In Account Receivables":4360621.0,"Other Non Cash Items":1614665.0,"Provisionand Write Offof Assets":0.0,"Deferred Tax":-29486.0,"Deferred Income Tax":-29486.0,"Depreciation Amortization Depletion":701742.0,"Depreciation And Amortization":701742.0,"Amortization Cash Flow":9047.0,"Amortization Of Intangibles":9047.0,"Depreciation":692695.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-3755053.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":8092473.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":8092473.0,"Common Stock Issuance":8092473.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}