{"ticker":"DLPN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":12513104.0,"Share Issued":12513104.0,"Net Debt":18083960.0,"Total Debt":27310209.0,"Tangible Book Value":-21576284.0,"Invested Capital":31675208.0,"Working Capital":-7394801.0,"Net Tangible Assets":-21575284.0,"Capital Lease Obligations":2942392.0,"Common Stock Equity":7307391.0,"Preferred Stock Equity":1000.0,"Total Capitalization":24373660.0,"Total Equity Gross Minority Interest":7308391.0,"Stockholders Equity":7308391.0,"Retained Earnings":-151995231.0,"Additional Paid In Capital":159114925.0,"Capital Stock":188697.0,"Common Stock":187697.0,"Preferred Stock":1000.0,"Total Liabilities Net Minority Interest":45959781.0,"Total Non Current Liabilities Net Minority Interest":18817858.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":481561.0,"Non Current Deferred Taxes Liabilities":481561.0,"Long Term Debt And Capital Lease Obligation":18336297.0,"Long Term Capital Lease Obligation":1271028.0,"Long Term Debt":17065269.0,"Current Liabilities":27141923.0,"Other Current Liabilities":5769383.0,"Current Deferred Liabilities":2036233.0,"Current Deferred Revenue":2036233.0,"Current Debt And Capital Lease Obligation":8973912.0,"Current Capital Lease Obligation":1671364.0,"Current Debt":7302548.0,"Other Current Borrowings":6902548.0,"Line Of Credit":400000.0,"Pensionand Other Post Retirement Benefit Plans Current":3614647.0,"Payables And Accrued Expenses":6747748.0,"Current Accrued Expenses":4331890.0,"Interest Payable":2163116.0,"Payables":2415858.0,"Accounts Payable":2415858.0,"Total Assets":53268172.0,"Total Non Current Assets":33521050.0,"Other Non Current Assets":740601.0,"Non Current Accounts Receivable":1228085.0,"Goodwill And Other Intangible Assets":28883675.0,"Other Intangible Assets":7375731.0,"Goodwill":21507944.0,"Net PPE":2668689.0,"Accumulated Depreciation":null,"Gross PPE":2668689.0,"Leases":null,"Other Properties":2668689.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":19747122.0,"Other Current Assets":1201594.0,"Restricted Cash":925004.0,"Receivables":11336667.0,"Other Receivables":4384663.0,"Accounts Receivable":6952004.0,"Allowance For Doubtful Accounts Receivable":-449279.0,"Gross Accounts Receivable":7401283.0,"Cash Cash Equivalents And Short Term Investments":6283857.0,"Cash And Cash Equivalents":6283857.0},"2025-12-31":{"Ordinary Shares Number":12221432.0,"Share Issued":12221432.0,"Net Debt":16381574.0,"Total Debt":28520027.0,"Tangible Book Value":-19717126.0,"Invested Capital":34827584.0,"Working Capital":-4578053.0,"Net Tangible Assets":-19716126.0,"Capital Lease Obligations":3381868.0,"Common Stock Equity":9689425.0,"Preferred Stock Equity":1000.0,"Total Capitalization":27864824.0,"Total Equity Gross Minority Interest":9690425.0,"Stockholders Equity":9690425.0,"Retained Earnings":-149303197.0,"Additional Paid In Capital":158809301.0,"Capital Stock":184321.0,"Common Stock":183321.0,"Preferred Stock":1000.0,"Total Liabilities Net Minority Interest":48639735.0,"Total Non Current Liabilities Net Minority Interest":20107694.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":463909.0,"Non Current Deferred Taxes Liabilities":463909.0,"Long Term Debt And Capital Lease Obligation":19643785.0,"Long Term Capital Lease Obligation":1469386.0,"Long Term Debt":18174399.0,"Current Liabilities":28532041.0,"Other Current Liabilities":6536460.0,"Current Deferred Liabilities":1939075.0,"Current Deferred Revenue":1939075.0,"Current Debt And Capital Lease Obligation":8876242.0,"Current Capital Lease Obligation":1912482.0,"Current Debt":6963760.0,"Other Current Borrowings":6563760.0,"Line Of Credit":400000.0,"Pensionand Other Post Retirement Benefit Plans Current":4115042.0,"Payables And Accrued Expenses":7065222.0,"Current Accrued Expenses":3968507.0,"Interest Payable":2043087.0,"Payables":3096715.0,"Accounts Payable":3096715.0,"Total Assets":58330160.0,"Total Non Current Assets":34376172.0,"Other Non Current Assets":709634.0,"Non Current Accounts Receivable":1196085.0,"Goodwill And Other Intangible Assets":29406551.0,"Other Intangible Assets":7898607.0,"Goodwill":21507944.0,"Net PPE":3063902.0,"Accumulated Depreciation":-4671937.0,"Gross PPE":7735839.0,"Leases":784403.0,"Other Properties":3012941.0,"Machinery Furniture Equipment":3938495.0,"Properties":0.0,"Current Assets":23953988.0,"Other Current Assets":1179498.0,"Restricted Cash":925004.0,"Receivables":13092901.0,"Other Receivables":5243931.0,"Accounts Receivable":7848970.0,"Allowance For Doubtful Accounts Receivable":-445523.0,"Gross Accounts Receivable":8294493.0,"Cash Cash Equivalents And Short Term Investments":8756585.0,"Cash And Cash Equivalents":8756585.0},"2025-09-30":{"Ordinary Shares Number":11982422.0,"Share Issued":11982422.0,"Net Debt":17568576.0,"Total Debt":29292448.0,"Tangible Book Value":-21544981.0,"Invested Capital":33830241.0,"Working Capital":-5393312.0,"Net Tangible Assets":-21543981.0,"Capital Lease Obligations":3891470.0,"Common Stock Equity":8429263.0,"Preferred Stock Equity":1000.0,"Total Capitalization":27803158.0,"Total Equity Gross Minority Interest":8430263.0,"Stockholders Equity":8430263.0,"Retained Earnings":-150322903.0,"Additional Paid In Capital":158572430.0,"Capital Stock":180736.0,"Common Stock":179736.0,"Preferred Stock":1000.0,"Total Liabilities Net Minority Interest":51531545.0,"Total Non Current Liabilities Net Minority Interest":21659219.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":437592.0,"Non Current Deferred Taxes Liabilities":437592.0,"Long Term Debt And Capital Lease Obligation":21221627.0,"Long Term Capital Lease Obligation":1848732.0,"Long Term Debt":19372895.0,"Current Liabilities":29872326.0,"Other Current Liabilities":7559610.0,"Current Deferred Liabilities":3957048.0,"Current Deferred Revenue":3957048.0,"Current Debt And Capital Lease Obligation":8070821.0,"Current Capital Lease Obligation":2042738.0,"Current Debt":6028083.0,"Other Current Borrowings":5628083.0,"Line Of Credit":400000.0,"Pensionand Other Post Retirement Benefit Plans Current":3653546.0,"Payables And Accrued Expenses":6631301.0,"Current Accrued Expenses":3833548.0,"Interest Payable":2095812.0,"Payables":2797753.0,"Accounts Payable":2797753.0,"Total Assets":59961808.0,"Total Non Current Assets":35482794.0,"Other Non Current Assets":829514.0,"Non Current Accounts Receivable":1148085.0,"Goodwill And Other Intangible Assets":29974244.0,"Other Intangible Assets":8466300.0,"Goodwill":21507944.0,"Net PPE":3530951.0,"Accumulated Depreciation":null,"Gross PPE":3530951.0,"Leases":null,"Other Properties":3530951.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":24479014.0,"Other Current Assets":993453.0,"Restricted Cash":925004.0,"Receivables":14728155.0,"Other Receivables":6238120.0,"Accounts Receivable":8490035.0,"Allowance For Doubtful Accounts Receivable":-326979.0,"Gross Accounts Receivable":8817014.0,"Cash Cash Equivalents And Short Term Investments":7832402.0,"Cash And Cash Equivalents":7832402.0},"2025-06-30":{"Ordinary Shares Number":11169449.0,"Share Issued":11169449.0,"Net Debt":15685273.0,"Total Debt":28702165.0,"Tangible Book Value":-22647074.0,"Invested Capital":32284044.0,"Working Capital":-6974781.0,"Net Tangible Assets":-22646074.0,"Capital Lease Obligations":4319532.0,"Common Stock Equity":7901411.0,"Preferred Stock Equity":1000.0,"Total Capitalization":26692324.0,"Total Equity Gross Minority Interest":7902411.0,"Stockholders Equity":7902411.0,"Retained Earnings":-149957409.0,"Additional Paid In Capital":157691278.0,"Capital Stock":168542.0,"Common Stock":167542.0,"Preferred Stock":1000.0,"Total Liabilities Net Minority Interest":50709023.0,"Total Non Current Liabilities Net Minority Interest":21577293.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":437592.0,"Non Current Deferred Taxes Liabilities":437592.0,"Long Term Debt And Capital Lease Obligation":21139701.0,"Long Term Capital Lease Obligation":2349788.0,"Long Term Debt":18789913.0,"Current Liabilities":29131730.0,"Other Current Liabilities":7165632.0,"Current Deferred Liabilities":3768287.0,"Current Deferred Revenue":3768287.0,"Current Debt And Capital Lease Obligation":7562464.0,"Current Capital Lease Obligation":1969744.0,"Current Debt":5592720.0,"Other Current Borrowings":5592720.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":3709380.0,"Payables And Accrued Expenses":6925967.0,"Current Accrued Expenses":3759400.0,"Interest Payable":2148538.0,"Payables":3166567.0,"Accounts Payable":3166567.0,"Total Assets":58611434.0,"Total Non Current Assets":36454485.0,"Other Non Current Assets":817910.0,"Non Current Accounts Receivable":1100918.0,"Goodwill And Other Intangible Assets":30548485.0,"Other Intangible Assets":9040541.0,"Goodwill":21507944.0,"Net PPE":3987172.0,"Accumulated Depreciation":null,"Gross PPE":3987172.0,"Leases":null,"Other Properties":3987172.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":22156949.0,"Other Current Assets":556647.0,"Restricted Cash":925004.0,"Receivables":11977938.0,"Other Receivables":5792264.0,"Accounts Receivable":6185674.0,"Allowance For Doubtful Accounts Receivable":-1079169.0,"Gross Accounts Receivable":7264843.0,"Cash Cash Equivalents And Short Term Investments":8697360.0,"Cash And Cash Equivalents":8697360.0},"2025-03-31":{"Ordinary Shares Number":11168119.0,"Share Issued":11168119.0,"Net Debt":15903313.0,"Total Debt":27777480.0,"Tangible Book Value":-21807399.0,"Invested Capital":32303902.0,"Working Capital":-7286068.0,"Net Tangible Assets":-21806399.0,"Capital Lease Obligations":4788907.0,"Common Stock Equity":9315329.0,"Preferred Stock Equity":1000.0,"Total Capitalization":26446851.0,"Total Equity Gross Minority Interest":9316329.0,"Stockholders Equity":9316329.0,"Retained Earnings":-148543491.0,"Additional Paid In Capital":157692041.0,"Capital Stock":167779.0,"Common Stock":166779.0,"Preferred Stock":1000.0,"Total Liabilities Net Minority Interest":49258872.0,"Total Non Current Liabilities Net Minority Interest":20804400.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":416069.0,"Non Current Deferred Taxes Liabilities":416069.0,"Long Term Debt And Capital Lease Obligation":20388331.0,"Long Term Capital Lease Obligation":3257809.0,"Long Term Debt":17130522.0,"Current Liabilities":28454472.0,"Other Current Liabilities":7967684.0,"Current Deferred Liabilities":3144913.0,"Current Deferred Revenue":3144913.0,"Current Debt And Capital Lease Obligation":7389149.0,"Current Capital Lease Obligation":1531098.0,"Current Debt":5858051.0,"Other Current Borrowings":5458051.0,"Line Of Credit":400000.0,"Pensionand Other Post Retirement Benefit Plans Current":4122021.0,"Payables And Accrued Expenses":5830705.0,"Current Accrued Expenses":3710616.0,"Interest Payable":2002593.0,"Payables":2120089.0,"Accounts Payable":2120089.0,"Total Assets":58575201.0,"Total Non Current Assets":37406797.0,"Other Non Current Assets":804958.0,"Non Current Accounts Receivable":1054168.0,"Goodwill And Other Intangible Assets":31122728.0,"Other Intangible Assets":9614784.0,"Goodwill":21507944.0,"Net PPE":4424943.0,"Accumulated Depreciation":null,"Gross PPE":4424943.0,"Leases":null,"Other Properties":4424943.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":21168404.0,"Other Current Assets":553808.0,"Restricted Cash":925004.0,"Receivables":12604332.0,"Other Receivables":6538095.0,"Accounts Receivable":6066237.0,"Allowance For Doubtful Accounts Receivable":-1365338.0,"Gross Accounts Receivable":7431575.0,"Cash Cash Equivalents And Short Term Investments":7085260.0,"Cash And Cash Equivalents":7085260.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Preferred Stock Equity":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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":18915.0,"Derivative Product Liabilities":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,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-4607771.0,"Gross PPE":null,"Leases":784403.0,"Other Properties":null,"Machinery Furniture Equipment":3937379.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Receivables":null,"Other Receivables":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":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-1589156.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2692034.0,"Reconciled Depreciation":537276.0,"Reconciled Cost Of Revenue":784650.0,"EBITDA":-1589156.0,"EBIT":-2126432.0,"Net Interest Income":-547950.0,"Interest Expense":547950.0,"Interest Income":null,"Normalized Income":-2692034.0,"Net Income From Continuing And Discontinued Operation":-2692034.0,"Total Expenses":14940369.0,"Total Operating Income As Reported":-2136432.0,"Diluted Average Shares":12327974.0,"Basic Average Shares":12327974.0,"Diluted EPS":-0.22,"Basic EPS":-0.22,"Diluted NI Availto Com Stockholders":-2692034.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-2692034.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-2692034.0,"Net Income Including Noncontrolling Interests":-2692034.0,"Net Income Continuous Operations":-2692034.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":17652.0,"Pretax Income":-2674382.0,"Other Income Expense":10000.0,"Other Non Operating Income Expenses":10000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-547950.0,"Interest Expense Non Operating":547950.0,"Interest Income Non Operating":null,"Operating Income":-2136432.0,"Operating Expense":14155719.0,"Depreciation Amortization Depletion Income Statement":537276.0,"Depreciation And Amortization In Income Statement":537276.0,"Selling General And Administration":13618443.0,"Selling And Marketing Expense":2047161.0,"General And Administrative Expense":11571282.0,"Other Gand A":856138.0,"Salaries And Wages":10715144.0,"Gross Profit":12019287.0,"Cost Of Revenue":784650.0,"Total Revenue":12803937.0,"Operating Revenue":12803937.0},"2025-12-31":{"Tax Effect Of Unusual Items":19034.722906,"Tax Rate For Calcs":0.025159,"Normalized EBITDA":1317302.0,"Total Unusual Items":756574.0,"Total Unusual Items Excluding Goodwill":756574.0,"Net Income From Continuing Operation Net Minority Interest":1019706.0,"Reconciled Depreciation":582093.0,"Reconciled Cost Of Revenue":539358.0,"EBITDA":2073876.0,"EBIT":1491783.0,"Net Interest Income":-467203.0,"Interest Expense":445760.0,"Interest Income":null,"Normalized Income":282166.722906,"Net Income From Continuing And Discontinued Operation":1019706.0,"Total Expenses":14919188.0,"Total Operating Income As Reported":1483226.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":1019706.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":1019706.0,"Otherunder Preferred Stock Dividend":null,"Net Income":1019706.0,"Net Income Including Noncontrolling Interests":1019706.0,"Net Income Continuous Operations":1019706.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":26317.0,"Pretax Income":1046023.0,"Other Income Expense":786574.0,"Other Non Operating Income Expenses":30000.0,"Special Income Charges":756574.0,"Other Special Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-467203.0,"Interest Expense Non Operating":445760.0,"Interest Income Non Operating":null,"Operating Income":726652.0,"Operating Expense":14379830.0,"Depreciation Amortization Depletion Income Statement":582093.0,"Depreciation And Amortization In Income Statement":582093.0,"Selling General And Administration":13797737.0,"Selling And Marketing Expense":2077418.0,"General And Administrative Expense":11720319.0,"Other Gand A":807978.0,"Salaries And Wages":10912341.0,"Gross Profit":15106482.0,"Cost Of Revenue":539358.0,"Total Revenue":15645840.0,"Operating Revenue":15645840.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":851848.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-365494.0,"Reconciled Depreciation":589388.0,"Reconciled Cost Of Revenue":643931.0,"EBITDA":851848.0,"EBIT":262460.0,"Net Interest Income":-623790.0,"Interest Expense":627954.0,"Interest Income":4164.0,"Normalized Income":-365494.0,"Net Income From Continuing And Discontinued Operation":-365494.0,"Total Expenses":14488013.0,"Total Operating Income As Reported":308296.0,"Diluted Average Shares":11770195.0,"Basic Average Shares":11770195.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-365494.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-365494.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-365494.0,"Net Income Including Noncontrolling Interests":-365494.0,"Net Income Continuous Operations":-365494.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":0.0,"Pretax Income":-365494.0,"Other Income Expense":-50000.0,"Other Non Operating Income Expenses":-50000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-623790.0,"Interest Expense Non Operating":627954.0,"Interest Income Non Operating":4164.0,"Operating Income":308296.0,"Operating Expense":13844082.0,"Depreciation Amortization Depletion Income Statement":589388.0,"Depreciation And Amortization In Income Statement":589388.0,"Selling General And Administration":13254694.0,"Selling And Marketing Expense":2041440.0,"General And Administrative Expense":11213254.0,"Other Gand A":815695.0,"Salaries And Wages":10397559.0,"Gross Profit":14152378.0,"Cost Of Revenue":643931.0,"Total Revenue":14796309.0,"Operating Revenue":14796309.0},"2025-06-30":{"Tax Effect Of Unusual Items":-175418.04,"Tax Rate For Calcs":0.21,"Normalized EBITDA":595703.0,"Total Unusual Items":-835324.0,"Total Unusual Items Excluding Goodwill":-835324.0,"Net Income From Continuing Operation Net Minority Interest":-1413918.0,"Reconciled Depreciation":591552.0,"Reconciled Cost Of Revenue":742171.0,"EBITDA":-239621.0,"EBIT":-831173.0,"Net Interest Income":-550017.0,"Interest Expense":561222.0,"Interest Income":11205.0,"Normalized Income":-754012.04,"Net Income From Continuing And Discontinued Operation":-1413918.0,"Total Expenses":14144583.0,"Total Operating Income As Reported":-57054.0,"Diluted Average Shares":11232511.0,"Basic Average Shares":11168572.0,"Diluted EPS":-0.13,"Basic EPS":-0.13,"Diluted NI Availto Com Stockholders":-1454055.0,"Average Dilution Earnings":-40137.0,"Net Income Common Stockholders":-1413918.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-1413918.0,"Net Income Including Noncontrolling Interests":-1413918.0,"Net Income Continuous Operations":-1413918.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":21523.0,"Pretax Income":-1392395.0,"Other Income Expense":-785324.0,"Other Non Operating Income Expenses":50000.0,"Special Income Charges":-835324.0,"Other Special Charges":835324.0,"Write Off":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-550017.0,"Interest Expense Non Operating":561222.0,"Interest Income Non Operating":11205.0,"Operating Income":-57054.0,"Operating Expense":13402412.0,"Depreciation Amortization Depletion Income Statement":591552.0,"Depreciation And Amortization In Income Statement":591552.0,"Selling General And Administration":12810860.0,"Selling And Marketing Expense":1922336.0,"General And Administrative Expense":10888524.0,"Other Gand A":586232.0,"Salaries And Wages":10302292.0,"Gross Profit":13345358.0,"Cost Of Revenue":742171.0,"Total Revenue":14087529.0,"Operating Revenue":14087529.0},"2025-03-31":{"Tax Effect Of Unusual Items":-87395.91,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-745804.0,"Total Unusual Items":-416171.0,"Total Unusual Items Excluding Goodwill":-416171.0,"Net Income From Continuing Operation Net Minority Interest":-2329062.0,"Reconciled Depreciation":591552.0,"Reconciled Cost Of Revenue":344414.0,"EBITDA":-1161975.0,"EBIT":-1753527.0,"Net Interest Income":-554013.0,"Interest Expense":554013.0,"Interest Income":6075.0,"Normalized Income":-2000286.91,"Net Income From Continuing And Discontinued Operation":-2329062.0,"Total Expenses":13527067.0,"Total Operating Income As Reported":-1773527.0,"Diluted Average Shares":11162026.0,"Basic Average Shares":11162026.0,"Diluted EPS":-0.21,"Basic EPS":-0.21,"Diluted NI Availto Com Stockholders":-2329062.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-2329062.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-2329062.0,"Net Income Including Noncontrolling Interests":-2329062.0,"Net Income Continuous Operations":-2329062.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":21522.0,"Pretax Income":-2307540.0,"Other Income Expense":-396171.0,"Other Non Operating Income Expenses":20000.0,"Special Income Charges":-416171.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":416171.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-554013.0,"Interest Expense Non Operating":554013.0,"Interest Income Non Operating":6075.0,"Operating Income":-1357356.0,"Operating Expense":13182653.0,"Depreciation Amortization Depletion Income Statement":591552.0,"Depreciation And Amortization In Income Statement":591552.0,"Selling General And Administration":12591101.0,"Selling And Marketing Expense":1772444.0,"General And Administrative Expense":10818657.0,"Other Gand A":514424.0,"Salaries And Wages":10304233.0,"Gross Profit":11825297.0,"Cost Of Revenue":344414.0,"Total Revenue":12169711.0,"Operating Revenue":12169711.0},"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":1471.0,"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,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":1471.0,"Operating Income":null,"Operating Expense":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":-2043561.0,"Repayment Of Debt":-479167.0,"Issuance Of Debt":50000.0,"Capital Expenditure":-1850.0,"Interest Paid Supplemental Data":429066.0,"End Cash Position":7208861.0,"Beginning Cash Position":9681589.0,"Changes In Cash":-2472728.0,"Financing Cash Flow":-429167.0,"Cash Flow From Continuing Financing Activities":-429167.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":-429167.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-429167.0,"Long Term Debt Payments":-479167.0,"Long Term Debt Issuance":50000.0,"Investing Cash Flow":-1850.0,"Cash Flow From Continuing Investing Activities":-1850.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1850.0,"Purchase Of PPE":-1850.0,"Operating Cash Flow":-2041711.0,"Cash Flow From Continuing Operating Activities":-2041711.0,"Change In Working Capital":7780.0,"Change In Other Working Capital":159792.0,"Change In Other Current Liabilities":-1112562.0,"Change In Other Current Assets":-85064.0,"Change In Payables And Accrued Expense":-560829.0,"Change In Accrued Expense":120029.0,"Change In Interest Payable":120029.0,"Change In Payable":-680858.0,"Change In Account Payable":-680858.0,"Change In Receivables":1606443.0,"Changes In Account Receivables":1606443.0,"Other Non Cash Items":-62176.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":149791.0,"Asset Impairment Charge":null,"Deferred Tax":17652.0,"Deferred Income Tax":17652.0,"Depreciation Amortization Depletion":537276.0,"Depreciation And Amortization":537276.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2692034.0},"2025-12-31":{"Free Cash Flow":576586.0,"Repayment Of Debt":-486595.0,"Issuance Of Debt":600000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":644219.0,"End Cash Position":9681589.0,"Beginning Cash Position":8757406.0,"Changes In Cash":924183.0,"Financing Cash Flow":113405.0,"Cash Flow From Continuing Financing Activities":113405.0,"Net Other Financing Charges":0.0,"Net Issuance Payments Of Debt":113405.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":113405.0,"Long Term Debt Payments":-86595.0,"Long Term Debt Issuance":200000.0,"Investing Cash Flow":234192.0,"Cash Flow From Continuing Investing Activities":234192.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":234192.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":576586.0,"Cash Flow From Continuing Operating Activities":576586.0,"Change In Working Capital":-479352.0,"Change In Other Working Capital":-1021975.0,"Change In Other Current Liabilities":41586.0,"Change In Other Current Assets":144232.0,"Change In Payables And Accrued Expense":-506278.0,"Change In Accrued Expense":-52725.0,"Change In Interest Payable":-52725.0,"Change In Payable":-453553.0,"Change In Account Payable":-453553.0,"Change In Receivables":863083.0,"Changes In Account Receivables":863083.0,"Other Non Cash Items":-81479.0,"Stock Based Compensation":456.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":530002.0,"Deferred Tax":26317.0,"Deferred Income Tax":26317.0,"Depreciation Amortization Depletion":582093.0,"Depreciation And Amortization":582093.0,"Operating Gains Losses":-756574.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":1019706.0},"2025-09-30":{"Free Cash Flow":-2406690.0,"Repayment Of Debt":-458268.0,"Issuance Of Debt":2000000.0,"Capital Expenditure":-29.0,"Interest Paid Supplemental Data":607640.0,"End Cash Position":8757406.0,"Beginning Cash Position":9622364.0,"Changes In Cash":-864958.0,"Financing Cash Flow":1541732.0,"Cash Flow From Continuing Financing Activities":1541732.0,"Net Other Financing Charges":0.0,"Net Issuance Payments Of Debt":1541732.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":1541732.0,"Long Term Debt Payments":-458268.0,"Long Term Debt Issuance":2000000.0,"Investing Cash Flow":-29.0,"Cash Flow From Continuing Investing Activities":-29.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-29.0,"Purchase Of PPE":-29.0,"Operating Cash Flow":-2406661.0,"Cash Flow From Continuing Operating Activities":-2406661.0,"Change In Working Capital":-2899976.0,"Change In Other Working Capital":230518.0,"Change In Other Current Liabilities":-294473.0,"Change In Other Current Assets":-239176.0,"Change In Payables And Accrued Expense":337201.0,"Change In Accrued Expense":-52726.0,"Change In Interest Payable":-52726.0,"Change In Payable":389927.0,"Change In Account Payable":389927.0,"Change In Receivables":-2934046.0,"Changes In Account Receivables":-2934046.0,"Other Non Cash Items":48649.0,"Stock Based Compensation":11943.0,"Provisionand Write Offof Assets":208829.0,"Asset Impairment Charge":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":589388.0,"Depreciation And Amortization":589388.0,"Operating Gains Losses":0.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-365494.0},"2025-06-30":{"Free Cash Flow":1505903.0,"Repayment Of Debt":-832803.0,"Issuance Of Debt":1425000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":397583.0,"End Cash Position":9622364.0,"Beginning Cash Position":8010264.0,"Changes In Cash":1612097.0,"Financing Cash Flow":106197.0,"Cash Flow From Continuing Financing Activities":106197.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":592197.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":592197.0,"Long Term Debt Payments":-832803.0,"Long Term Debt Issuance":1425000.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":1505903.0,"Cash Flow From Continuing Operating Activities":1505903.0,"Change In Working Capital":1521422.0,"Change In Other Working Capital":762810.0,"Change In Other Current Liabilities":-997669.0,"Change In Other Current Assets":-62538.0,"Change In Payables And Accrued Expense":1192425.0,"Change In Accrued Expense":145945.0,"Change In Interest Payable":145945.0,"Change In Payable":1046480.0,"Change In Account Payable":1046480.0,"Change In Receivables":626394.0,"Changes In Account Receivables":626394.0,"Other Non Cash Items":-50000.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Deferred Tax":21523.0,"Deferred Income Tax":21523.0,"Depreciation Amortization Depletion":591552.0,"Depreciation And Amortization":591552.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-1413918.0},"2025-03-31":{"Free Cash Flow":-1704513.0,"Repayment Of Debt":-439069.0,"Issuance Of Debt":1025000.0,"Capital Expenditure":-1088.0,"Interest Paid Supplemental Data":369678.0,"End Cash Position":8010264.0,"Beginning Cash Position":9128843.0,"Changes In Cash":-1118579.0,"Financing Cash Flow":585931.0,"Cash Flow From Continuing Financing Activities":585931.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":585931.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":585931.0,"Long Term Debt Payments":-439069.0,"Long Term Debt Issuance":1025000.0,"Investing Cash Flow":-1088.0,"Cash Flow From Continuing Investing Activities":-1088.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1088.0,"Purchase Of PPE":-1088.0,"Operating Cash Flow":-1703425.0,"Cash Flow From Continuing Operating Activities":-1703425.0,"Change In Working Capital":-30203.0,"Change In Other Working Capital":477150.0,"Change In Other Current Liabilities":1886790.0,"Change In Other Current Assets":-219333.0,"Change In Payables And Accrued Expense":-79578.0,"Change In Accrued Expense":144607.0,"Change In Interest Payable":144607.0,"Change In Payable":-224185.0,"Change In Account Payable":-224185.0,"Change In Receivables":-2095232.0,"Changes In Account Receivables":-2095232.0,"Other Non Cash Items":-12988.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":55754.0,"Asset Impairment Charge":null,"Deferred Tax":21522.0,"Deferred Income Tax":21522.0,"Depreciation Amortization Depletion":591552.0,"Depreciation And Amortization":591552.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2329062.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-2.0,"Interest 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 Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":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":0.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":40702.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":505173.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":0.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":null}}}