{"ticker":"ELLO","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":258046.0,"Ordinary Shares Number":13783230.0,"Share Issued":14041276.0,"Net Debt":559418000.0,"Total Debt":680306000.0,"Tangible Book Value":134385000.0,"Invested Capital":777500000.0,"Working Capital":55722000.0,"Net Tangible Assets":134385000.0,"Capital Lease Obligations":37191000.0,"Common Stock Equity":134385000.0,"Total Capitalization":672464000.0,"Total Equity Gross Minority Interest":158868000.0,"Minority Interest":24483000.0,"Stockholders Equity":134385000.0,"Gains Losses Not Affecting Retained Earnings":35647000.0,"Other Equity Adjustments":35647000.0,"Treasury Stock":1736000.0,"Retained Earnings":-24137000.0,"Additional Paid In Capital":96603000.0,"Capital Stock":28008000.0,"Common Stock":28008000.0,"Total Liabilities Net Minority Interest":726547000.0,"Total Non Current Liabilities Net Minority Interest":588168000.0,"Other Non Current Liabilities":8464000.0,"Derivative Product Liabilities":0.0,"Employee Benefits":null,"Non Current Deferred Liabilities":5354000.0,"Non Current Deferred Taxes Liabilities":5354000.0,"Long Term Debt And Capital Lease Obligation":574350000.0,"Long Term Capital Lease Obligation":36271000.0,"Long Term Debt":538079000.0,"Current Liabilities":138379000.0,"Other Current Liabilities":6081000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":105956000.0,"Current Capital Lease Obligation":920000.0,"Current Debt":105036000.0,"Other Current Borrowings":105036000.0,"Current Provisions":null,"Payables And Accrued Expenses":26342000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":26342000.0,"Other Payable":20971000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":5371000.0,"Total Assets":885415000.0,"Total Non Current Assets":691314000.0,"Other Non Current Assets":15987000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":11465000.0,"Non Current Deferred Taxes Assets":11465000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":18811000.0,"Financial Assets":14392000.0,"Investments And Advances":0.0,"Long Term Equity Investment":0.0,"Net PPE":630659000.0,"Accumulated Depreciation":null,"Gross PPE":630659000.0,"Other Properties":630659000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":194101000.0,"Other Current Assets":501000.0,"Hedging Assets Current":4873000.0,"Assets Held For Sale Current":61633000.0,"Restricted Cash":20458000.0,"Inventory":null,"Receivables":22939000.0,"Other Receivables":14479000.0,"Taxes Receivable":null,"Accrued Interest Receivable":null,"Loans Receivable":null,"Accounts Receivable":8460000.0,"Cash Cash Equivalents And Short Term Investments":83697000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":83697000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":258046.0,"Ordinary Shares Number":13781230.0,"Share Issued":14039276.0,"Net Debt":513309000.0,"Total Debt":637258000.0,"Tangible Book Value":140588000.0,"Invested Capital":741511000.0,"Working Capital":22180000.0,"Net Tangible Assets":140588000.0,"Capital Lease Obligations":36335000.0,"Common Stock Equity":140588000.0,"Total Capitalization":680807000.0,"Total Equity Gross Minority Interest":165140000.0,"Minority Interest":24552000.0,"Stockholders Equity":140588000.0,"Gains Losses Not Affecting Retained Earnings":31431000.0,"Other Equity Adjustments":31431000.0,"Treasury Stock":1736000.0,"Retained Earnings":-13694000.0,"Additional Paid In Capital":96585000.0,"Capital Stock":28002000.0,"Common Stock":28002000.0,"Total Liabilities Net Minority Interest":678375000.0,"Total Non Current Liabilities Net Minority Interest":586359000.0,"Other Non Current Liabilities":6047000.0,"Derivative Product Liabilities":1300000.0,"Employee Benefits":132000.0,"Non Current Deferred Liabilities":3170000.0,"Non Current Deferred Taxes Liabilities":3170000.0,"Long Term Debt And Capital Lease Obligation":575710000.0,"Long Term Capital Lease Obligation":35491000.0,"Long Term Debt":540219000.0,"Current Liabilities":92016000.0,"Other Current Liabilities":6604000.0,"Current Deferred Liabilities":2045000.0,"Current Deferred Revenue":2045000.0,"Current Debt And Capital Lease Obligation":61548000.0,"Current Capital Lease Obligation":844000.0,"Current Debt":60704000.0,"Other Current Borrowings":60704000.0,"Current Provisions":53000.0,"Payables And Accrued Expenses":21766000.0,"Current Accrued Expenses":14256000.0,"Interest Payable":2093000.0,"Payables":7510000.0,"Other Payable":279000.0,"Total Tax Payable":512000.0,"Income Tax Payable":512000.0,"Accounts Payable":6719000.0,"Total Assets":843515000.0,"Total Non Current Assets":729319000.0,"Other Non Current Assets":16071000.0,"Non Current Prepaid Assets":16816000.0,"Non Current Deferred Assets":11914000.0,"Non Current Deferred Taxes Assets":11914000.0,"Non Current Note Receivables":545000.0,"Non Current Accounts Receivable":736000.0,"Financial Assets":12433000.0,"Investments And Advances":59542000.0,"Long Term Equity Investment":59542000.0,"Net PPE":611262000.0,"Accumulated Depreciation":-85242000.0,"Gross PPE":696504000.0,"Other Properties":220123000.0,"Machinery Furniture Equipment":435775000.0,"Properties":40606000.0,"Current Assets":114196000.0,"Other Current Assets":29000.0,"Hedging Assets Current":3743000.0,"Assets Held For Sale Current":null,"Restricted Cash":656000.0,"Inventory":583000.0,"Receivables":21571000.0,"Other Receivables":19956000.0,"Taxes Receivable":503000.0,"Accrued Interest Receivable":154000.0,"Loans Receivable":null,"Accounts Receivable":958000.0,"Cash Cash Equivalents And Short Term Investments":87614000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":87614000.0,"Cash Equivalents":49938000.0,"Cash Financial":37676000.0},"2025-09-30":{"Treasury Shares Number":null,"Ordinary Shares Number":13779585.0,"Share Issued":13779585.0,"Net Debt":463514000.0,"Total Debt":546920000.0,"Tangible Book Value":143228000.0,"Invested Capital":656030000.0,"Working Capital":11609000.0,"Net Tangible Assets":143228000.0,"Capital Lease Obligations":34118000.0,"Common Stock Equity":143228000.0,"Total Capitalization":624218000.0,"Total Equity Gross Minority Interest":169092000.0,"Minority Interest":25864000.0,"Stockholders Equity":143228000.0,"Gains Losses Not Affecting Retained Earnings":21521000.0,"Other Equity Adjustments":21521000.0,"Treasury Stock":1736000.0,"Retained Earnings":-1123000.0,"Additional Paid In Capital":96568000.0,"Capital Stock":27998000.0,"Common Stock":27998000.0,"Total Liabilities Net Minority Interest":590352000.0,"Total Non Current Liabilities Net Minority Interest":526454000.0,"Other Non Current Liabilities":8186000.0,"Derivative Product Liabilities":1353000.0,"Employee Benefits":null,"Non Current Deferred Liabilities":2621000.0,"Non Current Deferred Taxes Liabilities":2621000.0,"Long Term Debt And Capital Lease Obligation":514294000.0,"Long Term Capital Lease Obligation":33304000.0,"Long Term Debt":480990000.0,"Current Liabilities":63898000.0,"Other Current Liabilities":2744000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":32626000.0,"Current Capital Lease Obligation":814000.0,"Current Debt":31812000.0,"Other Current Borrowings":31812000.0,"Current Provisions":null,"Payables And Accrued Expenses":28528000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":28528000.0,"Other Payable":16533000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":11995000.0,"Total Assets":759444000.0,"Total Non Current Assets":683937000.0,"Other Non Current Assets":15940000.0,"Non Current Prepaid Assets":0.0,"Non Current Deferred Assets":11276000.0,"Non Current Deferred Taxes Assets":11276000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":16212000.0,"Financial Assets":12534000.0,"Investments And Advances":57545000.0,"Long Term Equity Investment":57545000.0,"Net PPE":570430000.0,"Accumulated Depreciation":null,"Gross PPE":570430000.0,"Other Properties":570430000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":75507000.0,"Other Current Assets":419000.0,"Hedging Assets Current":250000.0,"Assets Held For Sale Current":null,"Restricted Cash":656000.0,"Inventory":null,"Receivables":24894000.0,"Other Receivables":19433000.0,"Taxes Receivable":null,"Accrued Interest Receivable":null,"Loans Receivable":null,"Accounts Receivable":5461000.0,"Cash Cash Equivalents And Short Term Investments":49288000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":49288000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":258046.0,"Ordinary Shares Number":12852585.0,"Share Issued":13110631.0,"Net Debt":476756000.0,"Total Debt":557000000.0,"Tangible Book Value":119141000.0,"Invested Capital":642397000.0,"Working Capital":18206000.0,"Net Tangible Assets":119141000.0,"Capital Lease Obligations":33744000.0,"Common Stock Equity":119141000.0,"Total Capitalization":589029000.0,"Total Equity Gross Minority Interest":146221000.0,"Minority Interest":27080000.0,"Stockholders Equity":119141000.0,"Gains Losses Not Affecting Retained Earnings":20240000.0,"Other Equity Adjustments":20240000.0,"Treasury Stock":1736000.0,"Retained Earnings":-11251000.0,"Additional Paid In Capital":86275000.0,"Capital Stock":25613000.0,"Common Stock":25613000.0,"Total Liabilities Net Minority Interest":583093000.0,"Total Non Current Liabilities Net Minority Interest":506601000.0,"Other Non Current Liabilities":975000.0,"Derivative Product Liabilities":171000.0,"Employee Benefits":null,"Non Current Deferred Liabilities":2614000.0,"Non Current Deferred Taxes Liabilities":2614000.0,"Long Term Debt And Capital Lease Obligation":502841000.0,"Long Term Capital Lease Obligation":32953000.0,"Long Term Debt":469888000.0,"Current Liabilities":76492000.0,"Other Current Liabilities":1917000.0,"Current Deferred Liabilities":223000.0,"Current Deferred Revenue":223000.0,"Current Debt And Capital Lease Obligation":54159000.0,"Current Capital Lease Obligation":791000.0,"Current Debt":53368000.0,"Other Current Borrowings":53368000.0,"Current Provisions":2218000.0,"Payables And Accrued Expenses":17975000.0,"Current Accrued Expenses":8587000.0,"Interest Payable":3244000.0,"Payables":9388000.0,"Other Payable":85000.0,"Total Tax Payable":919000.0,"Income Tax Payable":919000.0,"Accounts Payable":8384000.0,"Total Assets":729314000.0,"Total Non Current Assets":634616000.0,"Other Non Current Assets":13128000.0,"Non Current Prepaid Assets":14991000.0,"Non Current Deferred Assets":10159000.0,"Non Current Deferred Taxes Assets":10159000.0,"Non Current Note Receivables":516000.0,"Non Current Accounts Receivable":null,"Financial Assets":14923000.0,"Investments And Advances":39607000.0,"Long Term Equity Investment":39607000.0,"Net PPE":541292000.0,"Accumulated Depreciation":-77668000.0,"Gross PPE":618960000.0,"Other Properties":201800000.0,"Machinery Furniture Equipment":376943000.0,"Properties":40217000.0,"Current Assets":94698000.0,"Other Current Assets":223000.0,"Hedging Assets Current":638000.0,"Assets Held For Sale Current":null,"Restricted Cash":13930000.0,"Inventory":507000.0,"Receivables":32900000.0,"Other Receivables":31346000.0,"Taxes Receivable":165000.0,"Accrued Interest Receivable":65000.0,"Loans Receivable":null,"Accounts Receivable":1324000.0,"Cash Cash Equivalents And Short Term Investments":46500000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":46500000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":258046.0,"Ordinary Shares Number":12852585.0,"Share Issued":13110631.0,"Net Debt":497158000.0,"Total Debt":565712000.0,"Tangible Book Value":119663000.0,"Invested Capital":651969000.0,"Working Capital":-835000.0,"Net Tangible Assets":119663000.0,"Capital Lease Obligations":33406000.0,"Common Stock Equity":119663000.0,"Total Capitalization":578109000.0,"Total Equity Gross Minority Interest":131170000.0,"Minority Interest":11507000.0,"Stockholders Equity":119663000.0,"Gains Losses Not Affecting Retained Earnings":13078000.0,"Other Equity Adjustments":13078000.0,"Treasury Stock":1736000.0,"Retained Earnings":-3567000.0,"Additional Paid In Capital":86275000.0,"Capital Stock":25613000.0,"Common Stock":25613000.0,"Total Liabilities Net Minority Interest":590070000.0,"Total Non Current Liabilities Net Minority Interest":494856000.0,"Other Non Current Liabilities":950000.0,"Derivative Product Liabilities":135000.0,"Employee Benefits":null,"Non Current Deferred Liabilities":2652000.0,"Non Current Deferred Taxes Liabilities":2652000.0,"Long Term Debt And Capital Lease Obligation":491119000.0,"Long Term Capital Lease Obligation":32673000.0,"Long Term Debt":458446000.0,"Current Liabilities":95214000.0,"Other Current Liabilities":1780000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":74593000.0,"Current Capital Lease Obligation":733000.0,"Current Debt":73860000.0,"Other Current Borrowings":73860000.0,"Current Provisions":null,"Payables And Accrued Expenses":18841000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":18841000.0,"Other Payable":8913000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":9928000.0,"Total Assets":721240000.0,"Total Non Current Assets":626861000.0,"Other Non Current Assets":15569000.0,"Non Current Prepaid Assets":547000.0,"Non Current Deferred Assets":8525000.0,"Non Current Deferred Taxes Assets":8525000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":13882000.0,"Financial Assets":19855000.0,"Investments And Advances":40107000.0,"Long Term Equity Investment":40107000.0,"Net PPE":528376000.0,"Accumulated Depreciation":null,"Gross PPE":528376000.0,"Other Properties":528376000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":94379000.0,"Other Current Assets":195000.0,"Hedging Assets Current":650000.0,"Assets Held For Sale Current":null,"Restricted Cash":656000.0,"Inventory":null,"Receivables":21429000.0,"Other Receivables":15518000.0,"Taxes Receivable":null,"Accrued Interest Receivable":null,"Loans Receivable":null,"Accounts Receivable":5911000.0,"Cash Cash Equivalents And Short Term Investments":71449000.0,"Other Short Term Investments":36301000.0,"Cash And Cash Equivalents":35148000.0,"Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":258046.0,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":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,"Derivative Product Liabilities":null,"Employee Benefits":66000.0,"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":902000.0,"Current Deferred Revenue":902000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Provisions":515000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":8307000.0,"Interest Payable":2070000.0,"Payables":null,"Other Payable":null,"Total Tax Payable":530000.0,"Income Tax Payable":530000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":13421000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":537000.0,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Net PPE":null,"Accumulated Depreciation":-69513000.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":351773000.0,"Properties":39643000.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":0.0,"Restricted Cash":null,"Inventory":909000.0,"Receivables":null,"Other Receivables":null,"Taxes Receivable":74000.0,"Accrued Interest Receivable":193000.0,"Loans Receivable":0.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":null,"Cash Equivalents":4000.0,"Cash Financial":41130000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":197200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-780000.0,"Total Unusual Items":493000.0,"Total Unusual Items Excluding Goodwill":493000.0,"Net Income From Continuing Operation Net Minority Interest":-10741000.0,"Reconciled Depreciation":4515000.0,"Reconciled Cost Of Revenue":9593000.0,"EBITDA":-287000.0,"EBIT":-4802000.0,"Net Interest Income":-8713000.0,"Interest Expense":6116000.0,"Interest Income":616000.0,"Normalized Income":-11036800.0,"Net Income From Continuing And Discontinued Operation":-10443000.0,"Total Expenses":11363000.0,"Total Operating Income As Reported":-2698000.0,"Diluted Average Shares":13740789.0,"Basic Average Shares":13740789.0,"Diluted EPS":-0.76,"Basic EPS":-0.76,"Diluted NI Availto Com Stockholders":-10443000.0,"Net Income Common Stockholders":-10443000.0,"Net Income":-10443000.0,"Minority Interests":1777000.0,"Net Income Including Noncontrolling Interests":-12220000.0,"Net Income Discontinuous Operations":298000.0,"Net Income Continuous Operations":-12518000.0,"Tax Provision":1600000.0,"Pretax Income":-10918000.0,"Other Income Expense":493000.0,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":493000.0,"Net Non Operating Interest Income Expense":-8713000.0,"Total Other Finance Cost":3213000.0,"Interest Expense Non Operating":6116000.0,"Interest Income Non Operating":616000.0,"Operating Income":-2698000.0,"Operating Expense":1770000.0,"Other Operating Expenses":-1080000.0,"Research And Development":375000.0,"Selling General And Administration":2475000.0,"General And Administrative Expense":2475000.0,"Other Gand A":2475000.0,"Gross Profit":-928000.0,"Cost Of Revenue":9593000.0,"Total Revenue":8665000.0,"Operating Revenue":8665000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-524286.318217,"Tax Rate For Calcs":0.047271,"Normalized EBITDA":4954000.0,"Total Unusual Items":-11091000.0,"Total Unusual Items Excluding Goodwill":-11091000.0,"Net Income From Continuing Operation Net Minority Interest":-12571000.0,"Reconciled Depreciation":3631000.0,"Reconciled Cost Of Revenue":8680000.0,"EBITDA":-6137000.0,"EBIT":-9768000.0,"Net Interest Income":-7573000.0,"Interest Expense":5844000.0,"Interest Income":-7282000.0,"Normalized Income":-2004286.318217,"Net Income From Continuing And Discontinued Operation":-12571000.0,"Total Expenses":-3383000.0,"Total Operating Income As Reported":3052000.0,"Diluted Average Shares":12853684.0,"Basic Average Shares":12853684.0,"Diluted EPS":-0.95,"Basic EPS":-0.95,"Diluted NI Availto Com Stockholders":-12571000.0,"Net Income Common Stockholders":-12571000.0,"Net Income":-12571000.0,"Minority Interests":2303000.0,"Net Income Including Noncontrolling Interests":-14874000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-14874000.0,"Tax Provision":-738000.0,"Pretax Income":-15612000.0,"Other Income Expense":-12450000.0,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":-81000.0,"Gain On Sale Of Security":-11091000.0,"Net Non Operating Interest Income Expense":-7573000.0,"Total Other Finance Cost":-5553000.0,"Interest Expense Non Operating":5844000.0,"Interest Income Non Operating":-7282000.0,"Operating Income":4409000.0,"Operating Expense":-12063000.0,"Other Operating Expenses":null,"Research And Development":-732000.0,"Selling General And Administration":1204000.0,"General And Administrative Expense":1204000.0,"Other Gand A":-1689000.0,"Gross Profit":-7654000.0,"Cost Of Revenue":8680000.0,"Total Revenue":1026000.0,"Operating Revenue":1026000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-238510.0,"Tax Rate For Calcs":0.23,"Normalized EBITDA":18772000.0,"Total Unusual Items":-1037000.0,"Total Unusual Items Excluding Goodwill":-1037000.0,"Net Income From Continuing Operation Net Minority Interest":10128000.0,"Reconciled Depreciation":4362000.0,"Reconciled Cost Of Revenue":9517000.0,"EBITDA":17735000.0,"EBIT":13373000.0,"Net Interest Income":-6679000.0,"Interest Expense":3323000.0,"Interest Income":7853000.0,"Normalized Income":10926490.0,"Net Income From Continuing And Discontinued Operation":10128000.0,"Total Expenses":11809000.0,"Total Operating Income As Reported":17766000.0,"Diluted Average Shares":12820253.0,"Basic Average Shares":12820253.0,"Diluted EPS":0.79,"Basic EPS":0.79,"Diluted NI Availto Com Stockholders":10128000.0,"Net Income Common Stockholders":10128000.0,"Net Income":10128000.0,"Minority Interests":59000.0,"Net Income Including Noncontrolling Interests":10069000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":10069000.0,"Tax Provision":-19000.0,"Pretax Income":10050000.0,"Other Income Expense":15809000.0,"Other Non Operating Income Expenses":-153000.0,"Earnings From Equity Interest":16999000.0,"Gain On Sale Of Security":-1037000.0,"Net Non Operating Interest Income Expense":-6679000.0,"Total Other Finance Cost":11209000.0,"Interest Expense Non Operating":3323000.0,"Interest Income Non Operating":7853000.0,"Operating Income":920000.0,"Operating Expense":2292000.0,"Other Operating Expenses":null,"Research And Development":511000.0,"Selling General And Administration":1781000.0,"General And Administrative Expense":1781000.0,"Other Gand A":1781000.0,"Gross Profit":3212000.0,"Cost Of Revenue":9517000.0,"Total Revenue":12729000.0,"Operating Revenue":12729000.0},"2025-06-30":{"Tax Effect Of Unusual Items":74860.434924,"Tax Rate For Calcs":0.091853,"Normalized EBITDA":2938000.0,"Total Unusual Items":815000.0,"Total Unusual Items Excluding Goodwill":815000.0,"Net Income From Continuing Operation Net Minority Interest":-7684000.0,"Reconciled Depreciation":4250000.0,"Reconciled Cost Of Revenue":8829000.0,"EBITDA":3753000.0,"EBIT":-497000.0,"Net Interest Income":-9014000.0,"Interest Expense":8746000.0,"Interest Income":null,"Normalized Income":-8424139.565076,"Net Income From Continuing And Discontinued Operation":-7684000.0,"Total Expenses":11143000.0,"Total Operating Income As Reported":-1044000.0,"Diluted Average Shares":12806667.0,"Basic Average Shares":12806667.0,"Diluted EPS":-0.6,"Basic EPS":-0.6,"Diluted NI Availto Com Stockholders":-7684000.0,"Net Income Common Stockholders":-7684000.0,"Net Income":-7684000.0,"Minority Interests":710000.0,"Net Income Including Noncontrolling Interests":-8394000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-8394000.0,"Tax Provision":-849000.0,"Pretax Income":-9243000.0,"Other Income Expense":-362000.0,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":-1177000.0,"Gain On Sale Of Security":815000.0,"Net Non Operating Interest Income Expense":-9014000.0,"Total Other Finance Cost":268000.0,"Interest Expense Non Operating":8746000.0,"Interest Income Non Operating":null,"Operating Income":133000.0,"Operating Expense":2314000.0,"Other Operating Expenses":-1233000.0,"Research And Development":1825000.0,"Selling General And Administration":1722000.0,"General And Administrative Expense":1722000.0,"Other Gand A":1722000.0,"Gross Profit":2447000.0,"Cost Of Revenue":8829000.0,"Total Revenue":11276000.0,"Operating Revenue":11276000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-86480.0,"Tax Rate For Calcs":0.23,"Normalized EBITDA":12913000.0,"Total Unusual Items":-376000.0,"Total Unusual Items Excluding Goodwill":-376000.0,"Net Income From Continuing Operation Net Minority Interest":6805000.0,"Reconciled Depreciation":4238000.0,"Reconciled Cost Of Revenue":8865000.0,"EBITDA":12537000.0,"EBIT":8299000.0,"Net Interest Income":7597000.0,"Interest Expense":3592000.0,"Interest Income":11483000.0,"Normalized Income":7094520.0,"Net Income From Continuing And Discontinued Operation":7994000.0,"Total Expenses":11374000.0,"Total Operating Income As Reported":-2514000.0,"Diluted Average Shares":12893548.0,"Basic Average Shares":12893548.0,"Diluted EPS":0.62,"Basic EPS":0.62,"Diluted NI Availto Com Stockholders":7994000.0,"Net Income Common Stockholders":7994000.0,"Net Income":7994000.0,"Minority Interests":1176000.0,"Net Income Including Noncontrolling Interests":6818000.0,"Net Income Discontinuous Operations":1189000.0,"Net Income Continuous Operations":5629000.0,"Tax Provision":-922000.0,"Pretax Income":4707000.0,"Other Income Expense":-376000.0,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":1189000.0,"Gain On Sale Of Security":-376000.0,"Net Non Operating Interest Income Expense":7597000.0,"Total Other Finance Cost":294000.0,"Interest Expense Non Operating":3592000.0,"Interest Income Non Operating":11483000.0,"Operating Income":-2514000.0,"Operating Expense":2509000.0,"Other Operating Expenses":-198000.0,"Research And Development":1045000.0,"Selling General And Administration":1662000.0,"General And Administrative Expense":1662000.0,"Other Gand A":1662000.0,"Gross Profit":-5000.0,"Cost Of Revenue":8865000.0,"Total Revenue":8860000.0,"Operating Revenue":8860000.0},"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":-4482000.0,"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,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":5767000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":-4482000.0,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-14133000.0,"Repayment Of Debt":-17430000.0,"Issuance Of Debt":45261000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-12189000.0,"End Cash Position":83697000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":87614000.0,"Effect Of Exchange Rate Changes":-1197000.0,"Changes In Cash":-2720000.0,"Financing Cash Flow":31139000.0,"Cash Flow From Continuing Financing Activities":31139000.0,"Net Other Financing Charges":3284000.0,"Proceeds From Stock Option Exercised":24000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":27831000.0,"Net Short Term Debt Issuance":17453000.0,"Short Term Debt Issuance":17453000.0,"Net Long Term Debt Issuance":10378000.0,"Long Term Debt Payments":-17430000.0,"Long Term Debt Issuance":27808000.0,"Investing Cash Flow":-31915000.0,"Cash Flow From Continuing Investing Activities":-31915000.0,"Net Other Investing Changes":-19726000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-11215000.0,"Purchase Of PPE":-11215000.0,"Capital Expenditure Reported":-974000.0,"Operating Cash Flow":-1944000.0,"Cash Flow From Continuing Operating Activities":-1944000.0,"Taxes Refund Paid":-605000.0,"Interest Received Cfo":709000.0,"Interest Paid Cfo":-3229000.0,"Change In Working Capital":-636000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":3175000.0,"Change In Payable":3175000.0,"Change In Account Payable":-100000.0,"Change In Receivables":-3811000.0,"Changes In Account Receivables":-3811000.0,"Other Non Cash Items":8220000.0,"Stock Based Compensation":0.0,"Asset Impairment Charge":null,"Deferred Tax":1600000.0,"Deferred Income Tax":1600000.0,"Depreciation Amortization Depletion":4515000.0,"Depreciation And Amortization":4515000.0,"Operating Gains Losses":-298000.0,"Earnings Losses From Equity Investments":-298000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-12220000.0},"2025-12-31":{"Free Cash Flow":-45041000.0,"Repayment Of Debt":-6091000.0,"Issuance Of Debt":67105000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-38946000.0,"End Cash Position":87614000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":49288000.0,"Effect Of Exchange Rate Changes":5798000.0,"Changes In Cash":32528000.0,"Financing Cash Flow":77349000.0,"Cash Flow From Continuing Financing Activities":77349000.0,"Net Other Financing Charges":16319000.0,"Proceeds From Stock Option Exercised":16000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":61014000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":61014000.0,"Long Term Debt Payments":-6091000.0,"Long Term Debt Issuance":67105000.0,"Investing Cash Flow":-38726000.0,"Cash Flow From Continuing Investing Activities":-38726000.0,"Net Other Investing Changes":220000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-38792000.0,"Purchase Of PPE":-38792000.0,"Capital Expenditure Reported":-154000.0,"Operating Cash Flow":-6095000.0,"Cash Flow From Continuing Operating Activities":-6095000.0,"Taxes Refund Paid":-563000.0,"Interest Received Cfo":-62000.0,"Interest Paid Cfo":-8123000.0,"Change In Working Capital":-4540000.0,"Change In Other Current Assets":-180000.0,"Change In Payables And Accrued Expense":-3941000.0,"Change In Payable":-3941000.0,"Change In Account Payable":-1626000.0,"Change In Receivables":-419000.0,"Changes In Account Receivables":-419000.0,"Other Non Cash Items":18664000.0,"Stock Based Compensation":5000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-738000.0,"Deferred Income Tax":-738000.0,"Depreciation Amortization Depletion":3631000.0,"Depreciation And Amortization":3631000.0,"Operating Gains Losses":505000.0,"Earnings Losses From Equity Investments":81000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-14874000.0},"2025-09-30":{"Free Cash Flow":-20699000.0,"Repayment Of Debt":-23666000.0,"Issuance Of Debt":1129000.0,"Issuance Of Capital Stock":12663000.0,"Capital Expenditure":-24177000.0,"End Cash Position":49288000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":46500000.0,"Effect Of Exchange Rate Changes":1347000.0,"Changes In Cash":1441000.0,"Financing Cash Flow":11063000.0,"Cash Flow From Continuing Financing Activities":11063000.0,"Net Other Financing Charges":20929000.0,"Proceeds From Stock Option Exercised":8000.0,"Net Common Stock Issuance":12663000.0,"Common Stock Issuance":12663000.0,"Net Issuance Payments Of Debt":-22537000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-22537000.0,"Long Term Debt Payments":-23666000.0,"Long Term Debt Issuance":1129000.0,"Investing Cash Flow":-13100000.0,"Cash Flow From Continuing Investing Activities":-13100000.0,"Net Other Investing Changes":10530000.0,"Net Investment Purchase And Sale":547000.0,"Sale Of Investment":547000.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-22106000.0,"Purchase Of PPE":-22106000.0,"Capital Expenditure Reported":-2071000.0,"Operating Cash Flow":3478000.0,"Cash Flow From Continuing Operating Activities":3478000.0,"Taxes Refund Paid":7000.0,"Interest Received Cfo":878000.0,"Interest Paid Cfo":-2721000.0,"Change In Working Capital":178000.0,"Change In Other Current Assets":469000.0,"Change In Payables And Accrued Expense":792000.0,"Change In Payable":792000.0,"Change In Account Payable":-501000.0,"Change In Receivables":-1083000.0,"Changes In Account Receivables":-1083000.0,"Other Non Cash Items":7716000.0,"Stock Based Compensation":7000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-19000.0,"Deferred Income Tax":-19000.0,"Depreciation Amortization Depletion":4362000.0,"Depreciation And Amortization":4362000.0,"Operating Gains Losses":-16999000.0,"Earnings Losses From Equity Investments":-16999000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":10069000.0},"2025-06-30":{"Free Cash Flow":-14540000.0,"Repayment Of Debt":-41131000.0,"Issuance Of Debt":17593000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-19331000.0,"End Cash Position":46500000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":35148000.0,"Effect Of Exchange Rate Changes":-556000.0,"Changes In Cash":11908000.0,"Financing Cash Flow":-2211000.0,"Cash Flow From Continuing Financing Activities":-2211000.0,"Net Other Financing Charges":20852000.0,"Proceeds From Stock Option Exercised":475000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-23538000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-23538000.0,"Long Term Debt Payments":-41131000.0,"Long Term Debt Issuance":17593000.0,"Investing Cash Flow":9328000.0,"Cash Flow From Continuing Investing Activities":9328000.0,"Net Other Investing Changes":-10473000.0,"Net Investment Purchase And Sale":39132000.0,"Sale Of Investment":39132000.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-18380000.0,"Purchase Of PPE":-18380000.0,"Capital Expenditure Reported":-951000.0,"Operating Cash Flow":4791000.0,"Cash Flow From Continuing Operating Activities":4791000.0,"Taxes Refund Paid":-27000.0,"Interest Received Cfo":993000.0,"Interest Paid Cfo":-3218000.0,"Change In Working Capital":2660000.0,"Change In Other Current Assets":-506000.0,"Change In Payables And Accrued Expense":1959000.0,"Change In Payable":1959000.0,"Change In Account Payable":1411000.0,"Change In Receivables":1207000.0,"Changes In Account Receivables":1207000.0,"Other Non Cash Items":8199000.0,"Stock Based Compensation":0.0,"Asset Impairment Charge":0.0,"Deferred Tax":-849000.0,"Deferred Income Tax":-849000.0,"Depreciation Amortization Depletion":4250000.0,"Depreciation And Amortization":4250000.0,"Operating Gains Losses":1177000.0,"Earnings Losses From Equity Investments":1177000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-8394000.0},"2025-03-31":{"Free Cash Flow":-19164000.0,"Repayment Of Debt":-2164000.0,"Issuance Of Debt":57035000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-19426000.0,"End Cash Position":35148000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":41134000.0,"Effect Of Exchange Rate Changes":-3210000.0,"Changes In Cash":-2776000.0,"Financing Cash Flow":54213000.0,"Cash Flow From Continuing Financing Activities":54213000.0,"Net Other Financing Charges":-658000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":54871000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":54871000.0,"Long Term Debt Payments":-2164000.0,"Long Term Debt Issuance":57035000.0,"Investing Cash Flow":-57251000.0,"Cash Flow From Continuing Investing Activities":-57251000.0,"Net Other Investing Changes":1307000.0,"Net Investment Purchase And Sale":-39132000.0,"Sale Of Investment":0.0,"Purchase Of Investment":-39132000.0,"Net PPE Purchase And Sale":-18550000.0,"Purchase Of PPE":-18550000.0,"Capital Expenditure Reported":-876000.0,"Operating Cash Flow":262000.0,"Cash Flow From Continuing Operating Activities":262000.0,"Taxes Refund Paid":0.0,"Interest Received Cfo":351000.0,"Interest Paid Cfo":-3408000.0,"Change In Working Capital":1591000.0,"Change In Other Current Assets":-496000.0,"Change In Payables And Accrued Expense":-4091000.0,"Change In Payable":-4091000.0,"Change In Account Payable":1267000.0,"Change In Receivables":6178000.0,"Changes In Account Receivables":6178000.0,"Other Non Cash Items":-7221000.0,"Stock Based Compensation":4000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-922000.0,"Deferred Income Tax":-922000.0,"Depreciation Amortization Depletion":4238000.0,"Depreciation And Amortization":4238000.0,"Operating Gains Losses":-1189000.0,"Earnings Losses From Equity Investments":-1189000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":6818000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":null,"Other Cash Adjustment Outside Changein Cash":0.0,"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,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":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":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":1294000.0,"Purchase Of Investment":1088000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Change In Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":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":null,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":266000.0,"Net Income From Continuing Operations":null}}}