{"ticker":"EP","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":39776304.0,"Share Issued":39776304.0,"Net Debt":6068000.0,"Total Debt":15265000.0,"Tangible Book Value":3689000.0,"Invested Capital":18542000.0,"Working Capital":-11965000.0,"Net Tangible Assets":3689000.0,"Capital Lease Obligations":412000.0,"Common Stock Equity":3689000.0,"Total Capitalization":17588000.0,"Total Equity Gross Minority Interest":3689000.0,"Stockholders Equity":3689000.0,"Retained Earnings":-159533000.0,"Additional Paid In Capital":163123000.0,"Capital Stock":99000.0,"Common Stock":99000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":74306000.0,"Total Non Current Liabilities Net Minority Interest":45040000.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":14004000.0,"Long Term Capital Lease Obligation":105000.0,"Long Term Debt":13899000.0,"Long Term Provisions":31036000.0,"Current Liabilities":29266000.0,"Other Current Liabilities":2591000.0,"Current Debt And Capital Lease Obligation":1261000.0,"Current Capital Lease Obligation":307000.0,"Current Debt":954000.0,"Other Current Borrowings":954000.0,"Current Provisions":1410000.0,"Payables And Accrued Expenses":24004000.0,"Current Accrued Expenses":10371000.0,"Payables":13633000.0,"Total Tax Payable":898000.0,"Accounts Payable":12735000.0,"Total Assets":77995000.0,"Total Non Current Assets":60694000.0,"Other Non Current Assets":999000.0,"Non Current Prepaid Assets":null,"Net PPE":59695000.0,"Accumulated Depreciation":-97653000.0,"Gross PPE":157348000.0,"Other Properties":4727000.0,"Current Assets":17301000.0,"Hedging Assets Current":null,"Prepaid Assets":1109000.0,"Inventory":1452000.0,"Receivables":5955000.0,"Accounts Receivable":5955000.0,"Cash Cash Equivalents And Short Term Investments":8785000.0,"Cash And Cash Equivalents":8785000.0,"Cash Financial":8785000.0},"2025-12-31":{"Ordinary Shares Number":34884693.0,"Share Issued":34884693.0,"Net Debt":14890000.0,"Total Debt":16377000.0,"Tangible Book Value":-4606000.0,"Invested Capital":11473000.0,"Working Capital":-16162000.0,"Net Tangible Assets":-4606000.0,"Capital Lease Obligations":298000.0,"Common Stock Equity":-4606000.0,"Total Capitalization":10832000.0,"Total Equity Gross Minority Interest":-4606000.0,"Stockholders Equity":-4606000.0,"Retained Earnings":-152891000.0,"Additional Paid In Capital":148191000.0,"Capital Stock":94000.0,"Common Stock":94000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":70479000.0,"Total Non Current Liabilities Net Minority Interest":46137000.0,"Derivative Product Liabilities":281000.0,"Long Term Debt And Capital Lease Obligation":15450000.0,"Long Term Capital Lease Obligation":12000.0,"Long Term Debt":15438000.0,"Long Term Provisions":30406000.0,"Current Liabilities":24342000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":927000.0,"Current Capital Lease Obligation":286000.0,"Current Debt":641000.0,"Other Current Borrowings":641000.0,"Current Provisions":1410000.0,"Payables And Accrued Expenses":22005000.0,"Current Accrued Expenses":10318000.0,"Payables":11687000.0,"Total Tax Payable":888000.0,"Accounts Payable":10799000.0,"Total Assets":65873000.0,"Total Non Current Assets":57693000.0,"Other Non Current Assets":1394000.0,"Non Current Prepaid Assets":null,"Net PPE":56299000.0,"Accumulated Depreciation":-96102000.0,"Gross PPE":152401000.0,"Other Properties":4163000.0,"Current Assets":8180000.0,"Hedging Assets Current":null,"Prepaid Assets":607000.0,"Inventory":1262000.0,"Receivables":5122000.0,"Accounts Receivable":5122000.0,"Cash Cash Equivalents And Short Term Investments":1189000.0,"Cash And Cash Equivalents":1189000.0,"Cash Financial":1189000.0},"2025-09-30":{"Ordinary Shares Number":34294597.0,"Share Issued":34294597.0,"Net Debt":11359000.0,"Total Debt":16351000.0,"Tangible Book Value":53663000.0,"Invested Capital":69623000.0,"Working Capital":-8628000.0,"Net Tangible Assets":53663000.0,"Capital Lease Obligations":391000.0,"Common Stock Equity":53663000.0,"Total Capitalization":69216000.0,"Total Equity Gross Minority Interest":53663000.0,"Stockholders Equity":53663000.0,"Retained Earnings":-93938000.0,"Additional Paid In Capital":147507000.0,"Capital Stock":94000.0,"Common Stock":94000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":69329000.0,"Total Non Current Liabilities Net Minority Interest":46015000.0,"Derivative Product Liabilities":745000.0,"Long Term Debt And Capital Lease Obligation":15614000.0,"Long Term Capital Lease Obligation":61000.0,"Long Term Debt":15553000.0,"Long Term Provisions":29656000.0,"Current Liabilities":23314000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":737000.0,"Current Capital Lease Obligation":330000.0,"Current Debt":407000.0,"Other Current Borrowings":407000.0,"Current Provisions":1765000.0,"Payables And Accrued Expenses":20812000.0,"Current Accrued Expenses":9342000.0,"Payables":11470000.0,"Total Tax Payable":896000.0,"Accounts Payable":10574000.0,"Total Assets":122992000.0,"Total Non Current Assets":108306000.0,"Other Non Current Assets":1451000.0,"Non Current Prepaid Assets":null,"Net PPE":106855000.0,"Accumulated Depreciation":-41728000.0,"Gross PPE":148583000.0,"Other Properties":4188000.0,"Current Assets":14686000.0,"Hedging Assets Current":null,"Prepaid Assets":536000.0,"Inventory":1218000.0,"Receivables":8331000.0,"Accounts Receivable":8331000.0,"Cash Cash Equivalents And Short Term Investments":4601000.0,"Cash And Cash Equivalents":4601000.0,"Cash Financial":4601000.0},"2025-06-30":{"Ordinary Shares Number":33847391.0,"Share Issued":33847391.0,"Net Debt":14864000.0,"Total Debt":17496000.0,"Tangible Book Value":54505000.0,"Invested Capital":71662000.0,"Working Capital":-11648000.0,"Net Tangible Assets":54505000.0,"Capital Lease Obligations":339000.0,"Common Stock Equity":54505000.0,"Total Capitalization":69132000.0,"Total Equity Gross Minority Interest":54505000.0,"Stockholders Equity":54505000.0,"Retained Earnings":-90094000.0,"Additional Paid In Capital":144506000.0,"Capital Stock":93000.0,"Common Stock":93000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":70154000.0,"Total Non Current Liabilities Net Minority Interest":43987000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":14666000.0,"Long Term Capital Lease Obligation":39000.0,"Long Term Debt":14627000.0,"Long Term Provisions":29321000.0,"Current Liabilities":26167000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":2830000.0,"Current Capital Lease Obligation":300000.0,"Current Debt":2530000.0,"Other Current Borrowings":2530000.0,"Current Provisions":1765000.0,"Payables And Accrued Expenses":21572000.0,"Current Accrued Expenses":8938000.0,"Payables":12634000.0,"Total Tax Payable":699000.0,"Accounts Payable":11935000.0,"Total Assets":124659000.0,"Total Non Current Assets":110140000.0,"Other Non Current Assets":1231000.0,"Non Current Prepaid Assets":null,"Net PPE":108909000.0,"Accumulated Depreciation":-38869000.0,"Gross PPE":147778000.0,"Other Properties":3770000.0,"Current Assets":14519000.0,"Hedging Assets Current":null,"Prepaid Assets":756000.0,"Inventory":1303000.0,"Receivables":10167000.0,"Accounts Receivable":10167000.0,"Cash Cash Equivalents And Short Term Investments":2293000.0,"Cash And Cash Equivalents":2293000.0,"Cash Financial":2293000.0},"2025-03-31":{"Ordinary Shares Number":33801400.0,"Share Issued":33801400.0,"Net Debt":11168000.0,"Total Debt":12690000.0,"Tangible Book Value":59075000.0,"Invested Capital":71324000.0,"Working Capital":-12447000.0,"Net Tangible Assets":59075000.0,"Capital Lease Obligations":441000.0,"Common Stock Equity":59075000.0,"Total Capitalization":70633000.0,"Total Equity Gross Minority Interest":59075000.0,"Stockholders Equity":59075000.0,"Retained Earnings":-85038000.0,"Additional Paid In Capital":144020000.0,"Capital Stock":93000.0,"Common Stock":93000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":64608000.0,"Total Non Current Liabilities Net Minority Interest":40594000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":11645000.0,"Long Term Capital Lease Obligation":87000.0,"Long Term Debt":11558000.0,"Long Term Provisions":28949000.0,"Current Liabilities":24014000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":1045000.0,"Current Capital Lease Obligation":354000.0,"Current Debt":691000.0,"Other Current Borrowings":691000.0,"Current Provisions":1765000.0,"Payables And Accrued Expenses":21204000.0,"Current Accrued Expenses":8353000.0,"Payables":12851000.0,"Total Tax Payable":829000.0,"Accounts Payable":12022000.0,"Total Assets":123683000.0,"Total Non Current Assets":112116000.0,"Other Non Current Assets":1425000.0,"Non Current Prepaid Assets":null,"Net PPE":110691000.0,"Accumulated Depreciation":-36173000.0,"Gross PPE":146864000.0,"Other Properties":3617000.0,"Current Assets":11567000.0,"Hedging Assets Current":null,"Prepaid Assets":1106000.0,"Inventory":1504000.0,"Receivables":7876000.0,"Accounts Receivable":7876000.0,"Cash Cash Equivalents And Short Term Investments":1081000.0,"Cash And Cash Equivalents":1081000.0,"Cash Financial":1081000.0},"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,"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,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":1425198.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Hedging Assets Current":0.0,"Prepaid Assets":null,"Inventory":null,"Receivables":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":-1376000.0,"Total Unusual Items":-3250000.0,"Total Unusual Items Excluding Goodwill":-3250000.0,"Net Income From Continuing Operation Net Minority Interest":-6642000.0,"Reconciled Depreciation":1536000.0,"Reconciled Cost Of Revenue":7084000.0,"EBITDA":-4626000.0,"EBIT":-6162000.0,"Net Interest Income":-480000.0,"Interest Expense":480000.0,"Normalized Income":-3392000.0,"Net Income From Continuing And Discontinued Operation":-6642000.0,"Total Expenses":10684000.0,"Total Operating Income As Reported":-5581000.0,"Diluted Average Shares":36003701.0,"Basic Average Shares":36003701.0,"Diluted EPS":-0.18,"Basic EPS":-0.18,"Diluted NI Availto Com Stockholders":-6642000.0,"Net Income Common Stockholders":-6642000.0,"Net Income":-6642000.0,"Net Income Including Noncontrolling Interests":-6642000.0,"Net Income Continuous Operations":-6642000.0,"Tax Provision":0.0,"Pretax Income":-6642000.0,"Other Income Expense":-3172000.0,"Other Non Operating Income Expenses":78000.0,"Special Income Charges":-659000.0,"Other Special Charges":659000.0,"Gain On Sale Of Security":-2591000.0,"Net Non Operating Interest Income Expense":-480000.0,"Interest Expense Non Operating":480000.0,"Operating Income":-2990000.0,"Operating Expense":3600000.0,"Other Operating Expenses":535000.0,"Selling General And Administration":3065000.0,"General And Administrative Expense":3065000.0,"Other Gand A":2876000.0,"Salaries And Wages":189000.0,"Gross Profit":610000.0,"Cost Of Revenue":7084000.0,"Total Revenue":7694000.0,"Operating Revenue":7684000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-55314000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-58953000.0,"Reconciled Depreciation":3110000.0,"Reconciled Cost Of Revenue":10953000.0,"EBITDA":-55314000.0,"EBIT":-58424000.0,"Net Interest Income":-529000.0,"Interest Expense":529000.0,"Normalized Income":-58953000.0,"Net Income From Continuing And Discontinued Operation":-58953000.0,"Total Expenses":14677000.0,"Total Operating Income As Reported":-58907000.0,"Diluted Average Shares":34529835.0,"Basic Average Shares":34529835.0,"Diluted EPS":-1.708584,"Basic EPS":-1.708584,"Diluted NI Availto Com Stockholders":-58953000.0,"Net Income Common Stockholders":-58953000.0,"Net Income":-58953000.0,"Net Income Including Noncontrolling Interests":-58953000.0,"Net Income Continuous Operations":-58953000.0,"Tax Provision":null,"Pretax Income":-58953000.0,"Other Income Expense":-50806000.0,"Other Non Operating Income Expenses":483000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-529000.0,"Interest Expense Non Operating":529000.0,"Operating Income":-7618000.0,"Operating Expense":3724000.0,"Other Operating Expenses":545000.0,"Selling General And Administration":3179000.0,"General And Administrative Expense":3179000.0,"Other Gand A":3011000.0,"Salaries And Wages":168000.0,"Gross Profit":-3894000.0,"Cost Of Revenue":10953000.0,"Total Revenue":7059000.0,"Operating Revenue":7049000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-545000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3844000.0,"Reconciled Depreciation":2911000.0,"Reconciled Cost Of Revenue":9284000.0,"EBITDA":-545000.0,"EBIT":-3456000.0,"Net Interest Income":-388000.0,"Interest Expense":388000.0,"Normalized Income":-3844000.0,"Net Income From Continuing And Discontinued Operation":-3844000.0,"Total Expenses":12937000.0,"Total Operating Income As Reported":-3549000.0,"Diluted Average Shares":34071377.0,"Basic Average Shares":34071377.0,"Diluted EPS":-0.109909,"Basic EPS":-0.109909,"Diluted NI Availto Com Stockholders":-3844000.0,"Net Income Common Stockholders":-3844000.0,"Net Income":-3844000.0,"Net Income Including Noncontrolling Interests":-3844000.0,"Net Income Continuous Operations":-3844000.0,"Tax Provision":0.0,"Pretax Income":-3844000.0,"Other Income Expense":93000.0,"Other Non Operating Income Expenses":93000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-388000.0,"Interest Expense Non Operating":388000.0,"Operating Income":-3549000.0,"Operating Expense":3653000.0,"Other Operating Expenses":534000.0,"Selling General And Administration":3119000.0,"General And Administrative Expense":3119000.0,"Other Gand A":2881000.0,"Salaries And Wages":238000.0,"Gross Profit":104000.0,"Cost Of Revenue":9284000.0,"Total Revenue":9388000.0,"Operating Revenue":9374000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2026000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-5056000.0,"Reconciled Depreciation":2696000.0,"Reconciled Cost Of Revenue":9731000.0,"EBITDA":-2026000.0,"EBIT":-4722000.0,"Net Interest Income":-334000.0,"Interest Expense":334000.0,"Normalized Income":-5056000.0,"Net Income From Continuing And Discontinued Operation":-5056000.0,"Total Expenses":13657000.0,"Total Operating Income As Reported":-4903000.0,"Diluted Average Shares":33944366.0,"Basic Average Shares":33944366.0,"Diluted EPS":-0.149598,"Basic EPS":-0.149598,"Diluted NI Availto Com Stockholders":-5056000.0,"Net Income Common Stockholders":-5056000.0,"Net Income":-5056000.0,"Net Income Including Noncontrolling Interests":-5056000.0,"Net Income Continuous Operations":-5056000.0,"Tax Provision":0.0,"Pretax Income":-5056000.0,"Other Income Expense":181000.0,"Other Non Operating Income Expenses":181000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-334000.0,"Interest Expense Non Operating":334000.0,"Operating Income":-4903000.0,"Operating Expense":3926000.0,"Other Operating Expenses":534000.0,"Selling General And Administration":3392000.0,"General And Administrative Expense":3392000.0,"Other Gand A":2906000.0,"Salaries And Wages":486000.0,"Gross Profit":-977000.0,"Cost Of Revenue":9731000.0,"Total Revenue":8754000.0,"Operating Revenue":8747000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1578000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4221000.0,"Reconciled Depreciation":2347000.0,"Reconciled Cost Of Revenue":8704000.0,"EBITDA":-1578000.0,"EBIT":-3925000.0,"Net Interest Income":-296000.0,"Interest Expense":296000.0,"Normalized Income":-4221000.0,"Net Income From Continuing And Discontinued Operation":-4221000.0,"Total Expenses":12958000.0,"Total Operating Income As Reported":-3956000.0,"Diluted Average Shares":33912173.0,"Basic Average Shares":33912173.0,"Diluted EPS":-0.119678,"Basic EPS":-0.119678,"Diluted NI Availto Com Stockholders":-4221000.0,"Net Income Common Stockholders":-4221000.0,"Net Income":-4221000.0,"Net Income Including Noncontrolling Interests":-4221000.0,"Net Income Continuous Operations":-4221000.0,"Tax Provision":0.0,"Pretax Income":-4221000.0,"Other Income Expense":31000.0,"Other Non Operating Income Expenses":31000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-296000.0,"Interest Expense Non Operating":296000.0,"Operating Income":-3956000.0,"Operating Expense":4254000.0,"Other Operating Expenses":526000.0,"Selling General And Administration":3728000.0,"General And Administrative Expense":3728000.0,"Other Gand A":3197000.0,"Salaries And Wages":531000.0,"Gross Profit":298000.0,"Cost Of Revenue":8704000.0,"Total Revenue":9002000.0,"Operating Revenue":8992000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"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,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":0.0,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":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":-2262000.0,"Repayment Of Debt":-3090000.0,"Issuance Of Debt":3000000.0,"Issuance Of Capital Stock":9948000.0,"Capital Expenditure":-1292000.0,"Interest Paid Supplemental Data":381000.0,"End Cash Position":8785000.0,"Beginning Cash Position":1189000.0,"Changes In Cash":7596000.0,"Financing Cash Flow":9858000.0,"Cash Flow From Continuing Financing Activities":9858000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":9948000.0,"Common Stock Issuance":9948000.0,"Net Issuance Payments Of Debt":-90000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-90000.0,"Long Term Debt Payments":-3090000.0,"Long Term Debt Issuance":3000000.0,"Investing Cash Flow":-1292000.0,"Cash Flow From Continuing Investing Activities":-1292000.0,"Net PPE Purchase And Sale":-122000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-122000.0,"Capital Expenditure Reported":-1170000.0,"Operating Cash Flow":-970000.0,"Cash Flow From Continuing Operating Activities":-970000.0,"Change In Working Capital":125000.0,"Change In Other Working Capital":-190000.0,"Change In Payables And Accrued Expense":1272000.0,"Change In Accrued Expense":63000.0,"Change In Payable":1209000.0,"Change In Account Payable":1209000.0,"Change In Prepaid Assets":50000.0,"Change In Inventory":-192000.0,"Change In Receivables":-815000.0,"Changes In Account Receivables":-815000.0,"Other Non Cash Items":650000.0,"Stock Based Compensation":189000.0,"Depreciation Amortization Depletion":1536000.0,"Depreciation And Amortization":1536000.0,"Depreciation":1536000.0,"Operating Gains Losses":3172000.0,"Gain Loss On Investment Securities":2513000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-6642000.0},"2025-12-31":{"Free Cash Flow":-3982000.0,"Repayment Of Debt":-210000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1231000.0,"Interest Paid Supplemental Data":350000.0,"End Cash Position":1189000.0,"Beginning Cash Position":4601000.0,"Changes In Cash":-3412000.0,"Financing Cash Flow":568000.0,"Cash Flow From Continuing Financing Activities":568000.0,"Proceeds From Stock Option Exercised":778000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-210000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-210000.0,"Long Term Debt Payments":-210000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1229000.0,"Cash Flow From Continuing Investing Activities":-1229000.0,"Net PPE Purchase And Sale":-99000.0,"Sale Of PPE":2000.0,"Purchase Of PPE":-101000.0,"Capital Expenditure Reported":-1130000.0,"Operating Cash Flow":-2751000.0,"Cash Flow From Continuing Operating Activities":-2751000.0,"Change In Working Capital":1430000.0,"Change In Other Working Capital":179000.0,"Change In Payables And Accrued Expense":820000.0,"Change In Accrued Expense":-192000.0,"Change In Payable":1012000.0,"Change In Account Payable":1012000.0,"Change In Prepaid Assets":-71000.0,"Change In Inventory":-44000.0,"Change In Receivables":546000.0,"Changes In Account Receivables":546000.0,"Other Non Cash Items":687000.0,"Stock Based Compensation":168000.0,"Depreciation Amortization Depletion":3110000.0,"Depreciation And Amortization":3110000.0,"Depreciation":3110000.0,"Operating Gains Losses":-482000.0,"Gain Loss On Investment Securities":-484000.0,"Gain Loss On Sale Of PPE":2000.0,"Net Income From Continuing Operations":-58953000.0},"2025-09-30":{"Free Cash Flow":-242000.0,"Repayment Of Debt":-2208000.0,"Issuance Of Debt":2000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-572000.0,"Interest Paid Supplemental Data":378000.0,"End Cash Position":4601000.0,"Beginning Cash Position":2293000.0,"Changes In Cash":2308000.0,"Financing Cash Flow":2150000.0,"Cash Flow From Continuing Financing Activities":2150000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-208000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-4208000.0,"Long Term Debt Payments":-2208000.0,"Long Term Debt Issuance":-2000000.0,"Investing Cash Flow":-172000.0,"Cash Flow From Continuing Investing Activities":-172000.0,"Net PPE Purchase And Sale":281000.0,"Sale Of PPE":400000.0,"Purchase Of PPE":-119000.0,"Capital Expenditure Reported":-453000.0,"Operating Cash Flow":330000.0,"Cash Flow From Continuing Operating Activities":330000.0,"Change In Working Capital":581000.0,"Change In Other Working Capital":-369000.0,"Change In Payables And Accrued Expense":-1191000.0,"Change In Accrued Expense":601000.0,"Change In Payable":-1792000.0,"Change In Account Payable":-1792000.0,"Change In Prepaid Assets":220000.0,"Change In Inventory":86000.0,"Change In Receivables":1835000.0,"Changes In Account Receivables":1835000.0,"Other Non Cash Items":534000.0,"Stock Based Compensation":238000.0,"Depreciation Amortization Depletion":2911000.0,"Depreciation And Amortization":2911000.0,"Depreciation":2911000.0,"Operating Gains Losses":-90000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":7000.0,"Net Income From Continuing Operations":-3844000.0},"2025-06-30":{"Free Cash Flow":-3763000.0,"Repayment Of Debt":-200000.0,"Issuance Of Debt":5000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-625000.0,"Interest Paid Supplemental Data":324000.0,"End Cash Position":2293000.0,"Beginning Cash Position":1081000.0,"Changes In Cash":1212000.0,"Financing Cash Flow":4800000.0,"Cash Flow From Continuing Financing Activities":4800000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":4800000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":4800000.0,"Long Term Debt Payments":-200000.0,"Long Term Debt Issuance":5000000.0,"Investing Cash Flow":-450000.0,"Cash Flow From Continuing Investing Activities":-450000.0,"Net PPE Purchase And Sale":41000.0,"Sale Of PPE":175000.0,"Purchase Of PPE":-134000.0,"Capital Expenditure Reported":-491000.0,"Operating Cash Flow":-3138000.0,"Cash Flow From Continuing Operating Activities":-3138000.0,"Change In Working Capital":-1623000.0,"Change In Other Working Capital":37000.0,"Change In Payables And Accrued Expense":100000.0,"Change In Accrued Expense":455000.0,"Change In Payable":-355000.0,"Change In Account Payable":-355000.0,"Change In Prepaid Assets":331000.0,"Change In Inventory":200000.0,"Change In Receivables":-2291000.0,"Changes In Account Receivables":-2291000.0,"Other Non Cash Items":534000.0,"Stock Based Compensation":486000.0,"Depreciation Amortization Depletion":2696000.0,"Depreciation And Amortization":2696000.0,"Depreciation":2696000.0,"Operating Gains Losses":-175000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-175000.0,"Net Income From Continuing Operations":-5056000.0},"2025-03-31":{"Free Cash Flow":-1198000.0,"Repayment Of Debt":-21000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2811000.0,"Interest Paid Supplemental Data":268000.0,"End Cash Position":1081000.0,"Beginning Cash Position":2251000.0,"Changes In Cash":-1170000.0,"Financing Cash Flow":-21000.0,"Cash Flow From Continuing Financing Activities":-21000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-21000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-21000.0,"Long Term Debt Payments":-21000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2762000.0,"Cash Flow From Continuing Investing Activities":-2762000.0,"Net PPE Purchase And Sale":-82000.0,"Sale Of PPE":49000.0,"Purchase Of PPE":-131000.0,"Capital Expenditure Reported":-2680000.0,"Operating Cash Flow":1613000.0,"Cash Flow From Continuing Operating Activities":1613000.0,"Change In Working Capital":2462000.0,"Change In Other Working Capital":13000.0,"Change In Payables And Accrued Expense":2275000.0,"Change In Accrued Expense":599000.0,"Change In Payable":1676000.0,"Change In Account Payable":1676000.0,"Change In Prepaid Assets":94000.0,"Change In Inventory":-199000.0,"Change In Receivables":279000.0,"Changes In Account Receivables":279000.0,"Other Non Cash Items":526000.0,"Stock Based Compensation":531000.0,"Depreciation Amortization Depletion":2347000.0,"Depreciation And Amortization":2347000.0,"Depreciation":2347000.0,"Operating Gains Losses":-32000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-32000.0,"Net Income From Continuing Operations":-4221000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"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,"Proceeds From Stock Option Exercised":-2.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":-3950000.0,"Short Term Debt Issuance":-3950000.0,"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 PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Capital Expenditure Reported":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}