{"ticker":"EPM","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":35821410.0,"Share Issued":35821410.0,"Net Debt":53884000.0,"Total Debt":56939000.0,"Tangible Book Value":58408000.0,"Invested Capital":114908000.0,"Working Capital":-10613000.0,"Net Tangible Assets":58408000.0,"Capital Lease Obligations":439000.0,"Common Stock Equity":58408000.0,"Total Capitalization":114908000.0,"Total Equity Gross Minority Interest":58408000.0,"Stockholders Equity":58408000.0,"Retained Earnings":5473000.0,"Additional Paid In Capital":52899000.0,"Capital Stock":36000.0,"Common Stock":36000.0,"Total Liabilities Net Minority Interest":111352000.0,"Total Non Current Liabilities Net Minority Interest":84206000.0,"Derivative Product Liabilities":808000.0,"Non Current Deferred Liabilities":3829000.0,"Non Current Deferred Taxes Liabilities":3829000.0,"Long Term Debt And Capital Lease Obligation":56869000.0,"Long Term Capital Lease Obligation":369000.0,"Long Term Debt":56500000.0,"Long Term Provisions":22700000.0,"Current Liabilities":27146000.0,"Other Current Liabilities":9326000.0,"Current Debt And Capital Lease Obligation":70000.0,"Current Capital Lease Obligation":70000.0,"Pensionand Other Post Retirement Benefit Plans Current":722000.0,"Current Provisions":131000.0,"Payables And Accrued Expenses":16897000.0,"Current Accrued Expenses":20000.0,"Interest Payable":20000.0,"Payables":16877000.0,"Other Payable":3318000.0,"Total Tax Payable":971000.0,"Income Tax Payable":425000.0,"Accounts Payable":12588000.0,"Total Assets":169760000.0,"Total Non Current Assets":153227000.0,"Non Current Prepaid Assets":8000.0,"Financial Assets":634000.0,"Investments And Advances":351000.0,"Investmentin Financial Assets":351000.0,"Held To Maturity Securities":351000.0,"Net PPE":152234000.0,"Accumulated Depreciation":-146240000.0,"Gross PPE":298474000.0,"Other Properties":432000.0,"Current Assets":16533000.0,"Hedging Assets Current":2428000.0,"Prepaid Assets":954000.0,"Receivables":10535000.0,"Other Receivables":161000.0,"Taxes Receivable":868000.0,"Accounts Receivable":9506000.0,"Cash Cash Equivalents And Short Term Investments":2616000.0,"Cash And Cash Equivalents":2616000.0},"2025-12-31":{"Ordinary Shares Number":35003844.0,"Share Issued":35003844.0,"Net Debt":50738000.0,"Total Debt":54949000.0,"Tangible Book Value":67544000.0,"Invested Capital":122044000.0,"Working Capital":-1964000.0,"Net Tangible Assets":67544000.0,"Capital Lease Obligations":449000.0,"Common Stock Equity":67544000.0,"Total Capitalization":122044000.0,"Total Equity Gross Minority Interest":67544000.0,"Stockholders Equity":67544000.0,"Retained Earnings":18666000.0,"Additional Paid In Capital":48843000.0,"Capital Stock":35000.0,"Common Stock":35000.0,"Total Liabilities Net Minority Interest":101721000.0,"Total Non Current Liabilities Net Minority Interest":82595000.0,"Derivative Product Liabilities":465000.0,"Non Current Deferred Liabilities":4935000.0,"Non Current Deferred Taxes Liabilities":4935000.0,"Long Term Debt And Capital Lease Obligation":54886000.0,"Long Term Capital Lease Obligation":386000.0,"Long Term Debt":54500000.0,"Long Term Provisions":22309000.0,"Current Liabilities":19126000.0,"Other Current Liabilities":1675000.0,"Current Debt And Capital Lease Obligation":63000.0,"Current Capital Lease Obligation":63000.0,"Pensionand Other Post Retirement Benefit Plans Current":777000.0,"Current Provisions":131000.0,"Payables And Accrued Expenses":16480000.0,"Current Accrued Expenses":615000.0,"Interest Payable":15000.0,"Payables":15865000.0,"Other Payable":3100000.0,"Total Tax Payable":1724000.0,"Income Tax Payable":1272000.0,"Accounts Payable":11041000.0,"Total Assets":169265000.0,"Total Non Current Assets":152103000.0,"Non Current Prepaid Assets":8000.0,"Financial Assets":135000.0,"Investments And Advances":390000.0,"Investmentin Financial Assets":390000.0,"Held To Maturity Securities":390000.0,"Net PPE":151570000.0,"Accumulated Depreciation":-141340000.0,"Gross PPE":292910000.0,"Other Properties":449000.0,"Current Assets":17162000.0,"Hedging Assets Current":3196000.0,"Prepaid Assets":703000.0,"Receivables":9501000.0,"Other Receivables":156000.0,"Taxes Receivable":null,"Accounts Receivable":9345000.0,"Cash Cash Equivalents And Short Term Investments":3762000.0,"Cash And Cash Equivalents":3762000.0},"2025-09-30":{"Ordinary Shares Number":34647751.0,"Share Issued":34647751.0,"Net Debt":52286000.0,"Total Debt":53042000.0,"Tangible Book Value":69131000.0,"Invested Capital":122131000.0,"Working Capital":-5372000.0,"Net Tangible Assets":69131000.0,"Capital Lease Obligations":42000.0,"Common Stock Equity":69131000.0,"Total Capitalization":122131000.0,"Total Equity Gross Minority Interest":69131000.0,"Stockholders Equity":69131000.0,"Retained Earnings":21796000.0,"Additional Paid In Capital":47300000.0,"Capital Stock":35000.0,"Common Stock":35000.0,"Total Liabilities Net Minority Interest":100000000.0,"Total Non Current Liabilities Net Minority Interest":82119000.0,"Derivative Product Liabilities":1343000.0,"Non Current Deferred Liabilities":5848000.0,"Non Current Deferred Taxes Liabilities":5848000.0,"Long Term Debt And Capital Lease Obligation":53000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":53000000.0,"Long Term Provisions":21928000.0,"Current Liabilities":17881000.0,"Other Current Liabilities":1216000.0,"Current Debt And Capital Lease Obligation":42000.0,"Current Capital Lease Obligation":42000.0,"Pensionand Other Post Retirement Benefit Plans Current":432000.0,"Current Provisions":262000.0,"Payables And Accrued Expenses":15929000.0,"Current Accrued Expenses":176000.0,"Interest Payable":27000.0,"Payables":15753000.0,"Other Payable":2946000.0,"Total Tax Payable":1640000.0,"Income Tax Payable":55000.0,"Accounts Payable":11167000.0,"Total Assets":169131000.0,"Total Non Current Assets":156622000.0,"Non Current Prepaid Assets":8000.0,"Financial Assets":402000.0,"Investments And Advances":429000.0,"Investmentin Financial Assets":429000.0,"Held To Maturity Securities":429000.0,"Net PPE":155783000.0,"Accumulated Depreciation":-135808000.0,"Gross PPE":291591000.0,"Other Properties":37000.0,"Current Assets":12509000.0,"Hedging Assets Current":2075000.0,"Prepaid Assets":859000.0,"Receivables":8861000.0,"Other Receivables":376000.0,"Taxes Receivable":null,"Accounts Receivable":8485000.0,"Cash Cash Equivalents And Short Term Investments":714000.0,"Cash And Cash Equivalents":714000.0},"2025-06-30":{"Ordinary Shares Number":34337188.0,"Share Issued":34337188.0,"Net Debt":34993000.0,"Total Debt":37566000.0,"Tangible Book Value":71813000.0,"Invested Capital":109313000.0,"Working Capital":-4012000.0,"Net Tangible Assets":71813000.0,"Capital Lease Obligations":66000.0,"Common Stock Equity":71813000.0,"Total Capitalization":109313000.0,"Total Equity Gross Minority Interest":71813000.0,"Stockholders Equity":71813000.0,"Retained Earnings":25129000.0,"Additional Paid In Capital":46650000.0,"Capital Stock":34000.0,"Common Stock":34000.0,"Total Liabilities Net Minority Interest":88439000.0,"Total Non Current Liabilities Net Minority Interest":67052000.0,"Derivative Product Liabilities":1783000.0,"Non Current Deferred Liabilities":6234000.0,"Non Current Deferred Taxes Liabilities":6234000.0,"Long Term Debt And Capital Lease Obligation":37500000.0,"Long Term Capital Lease Obligation":0.0,"Long Term Debt":37500000.0,"Long Term Provisions":21535000.0,"Current Liabilities":21387000.0,"Other Current Liabilities":1577000.0,"Current Debt And Capital Lease Obligation":66000.0,"Current Capital Lease Obligation":66000.0,"Pensionand Other Post Retirement Benefit Plans Current":1472000.0,"Current Provisions":295000.0,"Payables And Accrued Expenses":17977000.0,"Current Accrued Expenses":439000.0,"Interest Payable":18000.0,"Payables":17538000.0,"Other Payable":3354000.0,"Total Tax Payable":1283000.0,"Income Tax Payable":0.0,"Accounts Payable":12901000.0,"Total Assets":160252000.0,"Total Non Current Assets":142877000.0,"Non Current Prepaid Assets":8000.0,"Financial Assets":198000.0,"Investments And Advances":365000.0,"Investmentin Financial Assets":365000.0,"Held To Maturity Securities":365000.0,"Net PPE":142306000.0,"Accumulated Depreciation":-130248000.0,"Gross PPE":272554000.0,"Other Properties":58000.0,"Current Assets":17375000.0,"Hedging Assets Current":1777000.0,"Prepaid Assets":2060000.0,"Receivables":11031000.0,"Other Receivables":227000.0,"Taxes Receivable":0.0,"Accounts Receivable":10804000.0,"Cash Cash Equivalents And Short Term Investments":2507000.0,"Cash And Cash Equivalents":2507000.0},"2025-03-31":{"Ordinary Shares Number":34284369.0,"Share Issued":34284369.0,"Net Debt":29899000.0,"Total Debt":35589000.0,"Tangible Book Value":71660000.0,"Invested Capital":107160000.0,"Working Capital":-2728000.0,"Net Tangible Assets":71660000.0,"Capital Lease Obligations":89000.0,"Common Stock Equity":71660000.0,"Total Capitalization":107160000.0,"Total Equity Gross Minority Interest":71660000.0,"Stockholders Equity":71660000.0,"Retained Earnings":25840000.0,"Additional Paid In Capital":45786000.0,"Capital Stock":34000.0,"Common Stock":34000.0,"Total Liabilities Net Minority Interest":84734000.0,"Total Non Current Liabilities Net Minority Interest":62212000.0,"Derivative Product Liabilities":1742000.0,"Non Current Deferred Liabilities":4572000.0,"Non Current Deferred Taxes Liabilities":4572000.0,"Long Term Debt And Capital Lease Obligation":35500000.0,"Long Term Capital Lease Obligation":0.0,"Long Term Debt":35500000.0,"Long Term Provisions":20398000.0,"Current Liabilities":22522000.0,"Other Current Liabilities":3453000.0,"Current Debt And Capital Lease Obligation":89000.0,"Current Capital Lease Obligation":89000.0,"Pensionand Other Post Retirement Benefit Plans Current":1014000.0,"Current Provisions":null,"Payables And Accrued Expenses":17966000.0,"Current Accrued Expenses":1971000.0,"Interest Payable":108000.0,"Payables":15995000.0,"Other Payable":2787000.0,"Total Tax Payable":1231000.0,"Income Tax Payable":0.0,"Accounts Payable":11977000.0,"Total Assets":156394000.0,"Total Non Current Assets":136600000.0,"Non Current Prepaid Assets":2958000.0,"Financial Assets":48000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Net PPE":133594000.0,"Accumulated Depreciation":-124830000.0,"Gross PPE":258424000.0,"Other Properties":80000.0,"Current Assets":19794000.0,"Hedging Assets Current":828000.0,"Prepaid Assets":2436000.0,"Receivables":10929000.0,"Other Receivables":222000.0,"Taxes Receivable":0.0,"Accounts Receivable":10707000.0,"Cash Cash Equivalents And Short Term Investments":5601000.0,"Cash And Cash Equivalents":5601000.0},"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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":13000.0,"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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":180000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Financial Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Hedging Assets Current":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":0.0,"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":-2111966.0,"Tax Rate For Calcs":0.214,"Normalized EBITDA":4760000.0,"Total Unusual Items":-9869000.0,"Total Unusual Items Excluding Goodwill":-9869000.0,"Net Income From Continuing Operation Net Minority Interest":-8932000.0,"Reconciled Depreciation":5294000.0,"Reconciled Cost Of Revenue":18253000.0,"EBITDA":-5109000.0,"EBIT":-10403000.0,"Net Interest Income":-936000.0,"Interest Expense":960000.0,"Interest Income":24000.0,"Normalized Income":-1174966.0,"Net Income From Continuing And Discontinued Operation":-8932000.0,"Total Operating Income As Reported":-558000.0,"Diluted Average Shares":34315000.0,"Basic Average Shares":34315000.0,"Diluted EPS":-0.26,"Basic EPS":-0.26,"Diluted NI Availto Com Stockholders":-8932000.0,"Net Income Common Stockholders":-8932000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-8932000.0,"Net Income Including Noncontrolling Interests":-8932000.0,"Net Income Continuous Operations":-8932000.0,"Tax Provision":-2431000.0,"Pretax Income":-11363000.0,"Other Income Expense":-9869000.0,"Gain On Sale Of Security":-9869000.0,"Net Non Operating Interest Income Expense":-936000.0,"Interest Expense Non Operating":960000.0,"Interest Income Non Operating":24000.0,"Operating Income":-558000.0,"Operating Expense":2473000.0,"Selling General And Administration":2473000.0,"General And Administrative Expense":2473000.0,"Other Gand A":2473000.0,"Gross Profit":1915000.0,"Cost Of Revenue":18253000.0,"Total Revenue":20168000.0,"Operating Revenue":20168000.0},"2025-12-31":{"Tax Effect Of Unusual Items":469350.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":6589000.0,"Total Unusual Items":2235000.0,"Total Unusual Items Excluding Goodwill":2235000.0,"Net Income From Continuing Operation Net Minority Interest":1065000.0,"Reconciled Depreciation":5919000.0,"Reconciled Cost Of Revenue":17429000.0,"EBITDA":8824000.0,"EBIT":2905000.0,"Net Interest Income":-991000.0,"Interest Expense":1003000.0,"Interest Income":12000.0,"Normalized Income":-700650.0,"Net Income From Continuing And Discontinued Operation":1065000.0,"Total Operating Income As Reported":658000.0,"Diluted Average Shares":34025000.0,"Basic Average Shares":33904000.0,"Diluted EPS":0.03,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":961000.0,"Net Income Common Stockholders":961000.0,"Otherunder Preferred Stock Dividend":104000.0,"Net Income":1065000.0,"Net Income Including Noncontrolling Interests":1065000.0,"Net Income Continuous Operations":1065000.0,"Tax Provision":837000.0,"Pretax Income":1902000.0,"Other Income Expense":2235000.0,"Gain On Sale Of Security":2235000.0,"Net Non Operating Interest Income Expense":-991000.0,"Interest Expense Non Operating":1003000.0,"Interest Income Non Operating":12000.0,"Operating Income":658000.0,"Operating Expense":2592000.0,"Selling General And Administration":2592000.0,"General And Administrative Expense":2592000.0,"Other Gand A":2592000.0,"Gross Profit":3250000.0,"Cost Of Revenue":17429000.0,"Total Revenue":20679000.0,"Operating Revenue":20679000.0},"2025-09-30":{"Tax Effect Of Unusual Items":669567.0,"Tax Rate For Calcs":0.307,"Normalized EBITDA":5886000.0,"Total Unusual Items":2181000.0,"Total Unusual Items Excluding Goodwill":2181000.0,"Net Income From Continuing Operation Net Minority Interest":824000.0,"Reconciled Depreciation":5961000.0,"Reconciled Cost Of Revenue":19048000.0,"EBITDA":8067000.0,"EBIT":2106000.0,"Net Interest Income":-907000.0,"Interest Expense":917000.0,"Interest Income":10000.0,"Normalized Income":-687433.0,"Net Income From Continuing And Discontinued Operation":824000.0,"Total Operating Income As Reported":-85000.0,"Diluted Average Shares":33977000.0,"Basic Average Shares":33725000.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":824000.0,"Net Income Common Stockholders":824000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":824000.0,"Net Income Including Noncontrolling Interests":824000.0,"Net Income Continuous Operations":824000.0,"Tax Provision":365000.0,"Pretax Income":1189000.0,"Other Income Expense":2181000.0,"Gain On Sale Of Security":2181000.0,"Net Non Operating Interest Income Expense":-907000.0,"Interest Expense Non Operating":917000.0,"Interest Income Non Operating":10000.0,"Operating Income":-85000.0,"Operating Expense":2325000.0,"Selling General And Administration":2325000.0,"General And Administrative Expense":2325000.0,"Other Gand A":2325000.0,"Gross Profit":2240000.0,"Cost Of Revenue":19048000.0,"Total Revenue":21288000.0,"Operating Revenue":21288000.0},"2025-06-30":{"Tax Effect Of Unusual Items":820115.849487,"Tax Rate For Calcs":0.221893,"Normalized EBITDA":7188000.0,"Total Unusual Items":3696000.0,"Total Unusual Items Excluding Goodwill":3696000.0,"Net Income From Continuing Operation Net Minority Interest":3412000.0,"Reconciled Depreciation":5821000.0,"Reconciled Cost Of Revenue":15569000.0,"EBITDA":10884000.0,"EBIT":5063000.0,"Net Interest Income":-651000.0,"Interest Expense":678000.0,"Interest Income":27000.0,"Normalized Income":536115.849487,"Net Income From Continuing And Discontinued Operation":3412000.0,"Total Operating Income As Reported":1340000.0,"Diluted Average Shares":33723000.0,"Basic Average Shares":33553000.0,"Diluted EPS":0.1,"Basic EPS":0.1,"Diluted NI Availto Com Stockholders":3045000.0,"Net Income Common Stockholders":3045000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":3412000.0,"Net Income Including Noncontrolling Interests":3412000.0,"Net Income Continuous Operations":3412000.0,"Tax Provision":973000.0,"Pretax Income":4385000.0,"Other Income Expense":3696000.0,"Gain On Sale Of Security":3696000.0,"Net Non Operating Interest Income Expense":-651000.0,"Interest Expense Non Operating":678000.0,"Interest Income Non Operating":27000.0,"Operating Income":1340000.0,"Operating Expense":4199000.0,"Selling General And Administration":2580000.0,"General And Administrative Expense":2580000.0,"Other Gand A":98000.0,"Gross Profit":5539000.0,"Cost Of Revenue":15569000.0,"Total Revenue":21108000.0,"Operating Revenue":21108000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-911365.666434,"Tax Rate For Calcs":0.239707,"Normalized EBITDA":6655000.0,"Total Unusual Items":-3802000.0,"Total Unusual Items Excluding Goodwill":-3802000.0,"Net Income From Continuing Operation Net Minority Interest":-2179000.0,"Reconciled Depreciation":5014000.0,"Reconciled Cost Of Revenue":18402000.0,"EBITDA":2853000.0,"EBIT":-2161000.0,"Net Interest Income":-650000.0,"Interest Expense":705000.0,"Interest Income":55000.0,"Normalized Income":711634.333566,"Net Income From Continuing And Discontinued Operation":-2179000.0,"Total Operating Income As Reported":1586000.0,"Diluted Average Shares":33433000.0,"Basic Average Shares":33433000.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-2179000.0,"Net Income Common Stockholders":-2179000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-2179000.0,"Net Income Including Noncontrolling Interests":-2179000.0,"Net Income Continuous Operations":-2179000.0,"Tax Provision":-687000.0,"Pretax Income":-2866000.0,"Other Income Expense":-3802000.0,"Gain On Sale Of Security":-3802000.0,"Net Non Operating Interest Income Expense":-650000.0,"Interest Expense Non Operating":705000.0,"Interest Income Non Operating":55000.0,"Operating Income":1586000.0,"Operating Expense":2573000.0,"Selling General And Administration":2573000.0,"General And Administrative Expense":2573000.0,"Other Gand A":2573000.0,"Gross Profit":4159000.0,"Cost Of Revenue":18402000.0,"Total Revenue":22561000.0,"Operating Revenue":22561000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total 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,"Otherunder Preferred Stock Dividend":100000.0,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"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":-2436000.0,"Repurchase Of Capital Stock":-43000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":2000000.0,"Issuance Of Capital Stock":3672000.0,"Capital Expenditure":-5925000.0,"Beginning Cash Position":3762000.0,"Changes In Cash":-1146000.0,"Cash Flow From Continuing Financing Activities":1290000.0,"Net Other Financing Charges":-78000.0,"Cash Dividends Paid":-4261000.0,"Common Stock Dividend Paid":-4261000.0,"Net Common Stock Issuance":3629000.0,"Common Stock Payments":-43000.0,"Common Stock Issuance":3672000.0,"Net Issuance Payments Of Debt":2000000.0,"Net Long Term Debt Issuance":2000000.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":2000000.0,"Investing Cash Flow":-5925000.0,"Cash Flow From Continuing Investing Activities":-5925000.0,"Net PPE Purchase And Sale":-4661000.0,"Purchase Of PPE":-4661000.0,"Capital Expenditure Reported":-1264000.0,"Operating Cash Flow":3489000.0,"Cash Flow From Continuing Operating Activities":3489000.0,"Change In Working Capital":-666000.0,"Change In Payables And Accrued Expense":380000.0,"Change In Payable":380000.0,"Change In Account Payable":1227000.0,"Change In Tax Payable":-847000.0,"Change In Income Tax Payable":-847000.0,"Change In Prepaid Assets":-1120000.0,"Change In Receivables":74000.0,"Changes In Account Receivables":74000.0,"Other Non Cash Items":-5000.0,"Stock Based Compensation":595000.0,"Deferred Tax":-1106000.0,"Deferred Income Tax":-1106000.0,"Depreciation Amortization Depletion":5294000.0,"Operating Gains Losses":8309000.0,"Gain Loss On Investment Securities":8309000.0,"Net Income From Continuing Operations":-8932000.0},"2025-12-31":{"Free Cash Flow":4808000.0,"Repurchase Of Capital Stock":-50000.0,"Repayment Of Debt":-1000000.0,"Issuance Of Debt":2500000.0,"Issuance Of Capital Stock":1006000.0,"Capital Expenditure":-617000.0,"Beginning Cash Position":714000.0,"Changes In Cash":3048000.0,"Cash Flow From Continuing Financing Activities":-1760000.0,"Net Other Financing Charges":-21000.0,"Cash Dividends Paid":-4195000.0,"Common Stock Dividend Paid":-4195000.0,"Net Common Stock Issuance":956000.0,"Common Stock Payments":-50000.0,"Common Stock Issuance":1006000.0,"Net Issuance Payments Of Debt":1500000.0,"Net Long Term Debt Issuance":1500000.0,"Long Term Debt Payments":-1000000.0,"Long Term Debt Issuance":2500000.0,"Investing Cash Flow":-617000.0,"Cash Flow From Continuing Investing Activities":-617000.0,"Net PPE Purchase And Sale":220000.0,"Purchase Of PPE":220000.0,"Capital Expenditure Reported":-837000.0,"Operating Cash Flow":5425000.0,"Cash Flow From Continuing Operating Activities":5425000.0,"Change In Working Capital":-64000.0,"Change In Payables And Accrued Expense":825000.0,"Change In Payable":825000.0,"Change In Account Payable":-392000.0,"Change In Tax Payable":1217000.0,"Change In Income Tax Payable":1217000.0,"Change In Prepaid Assets":157000.0,"Change In Receivables":-1046000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-127000.0,"Stock Based Compensation":613000.0,"Deferred Tax":-913000.0,"Deferred Income Tax":-913000.0,"Depreciation Amortization Depletion":5919000.0,"Operating Gains Losses":-1068000.0,"Gain Loss On Investment Securities":-1068000.0,"Net Income From Continuing Operations":1065000.0},"2025-09-30":{"Free Cash Flow":-12881000.0,"Repurchase Of Capital Stock":-132000.0,"Repayment Of Debt":-2000000.0,"Issuance Of Debt":17500000.0,"Issuance Of Capital Stock":266000.0,"Capital Expenditure":-20686000.0,"Beginning Cash Position":2507000.0,"Changes In Cash":-1793000.0,"Cash Flow From Continuing Financing Activities":11088000.0,"Net Other Financing Charges":-389000.0,"Cash Dividends Paid":-4157000.0,"Common Stock Dividend Paid":-4157000.0,"Net Common Stock Issuance":134000.0,"Common Stock Payments":-132000.0,"Common Stock Issuance":266000.0,"Net Issuance Payments Of Debt":15500000.0,"Net Long Term Debt Issuance":15500000.0,"Long Term Debt Payments":-2000000.0,"Long Term Debt Issuance":17500000.0,"Investing Cash Flow":-20686000.0,"Cash Flow From Continuing Investing Activities":-20686000.0,"Net PPE Purchase And Sale":-16867000.0,"Purchase Of PPE":-16867000.0,"Capital Expenditure Reported":-3819000.0,"Operating Cash Flow":7805000.0,"Cash Flow From Continuing Operating Activities":7805000.0,"Change In Working Capital":2540000.0,"Change In Payables And Accrued Expense":-1217000.0,"Change In Payable":-1217000.0,"Change In Account Payable":-1272000.0,"Change In Tax Payable":55000.0,"Change In Income Tax Payable":55000.0,"Change In Prepaid Assets":1202000.0,"Change In Receivables":2555000.0,"Changes In Account Receivables":null,"Other Non Cash Items":17000.0,"Stock Based Compensation":537000.0,"Deferred Tax":-386000.0,"Deferred Income Tax":-386000.0,"Depreciation Amortization Depletion":5961000.0,"Operating Gains Losses":-1688000.0,"Gain Loss On Investment Securities":-1688000.0,"Net Income From Continuing Operations":824000.0},"2025-06-30":{"Free Cash Flow":-2933000.0,"Repurchase Of Capital Stock":-180000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":2000000.0,"Issuance Of Capital Stock":436000.0,"Capital Expenditure":-13389000.0,"Beginning Cash Position":5601000.0,"Changes In Cash":-3094000.0,"Cash Flow From Continuing Financing Activities":-1961000.0,"Net Other Financing Charges":-94000.0,"Cash Dividends Paid":-4123000.0,"Common Stock Dividend Paid":-4123000.0,"Net Common Stock Issuance":256000.0,"Common Stock Payments":-180000.0,"Common Stock Issuance":436000.0,"Net Issuance Payments Of Debt":2000000.0,"Net Long Term Debt Issuance":2000000.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":2000000.0,"Investing Cash Flow":-11589000.0,"Cash Flow From Continuing Investing Activities":-11589000.0,"Net PPE Purchase And Sale":-8668000.0,"Purchase Of PPE":-8668000.0,"Capital Expenditure Reported":-4721000.0,"Operating Cash Flow":10456000.0,"Cash Flow From Continuing Operating Activities":10456000.0,"Change In Working Capital":2050000.0,"Change In Payables And Accrued Expense":416000.0,"Change In Payable":416000.0,"Change In Account Payable":416000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":1525000.0,"Change In Receivables":109000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-40000.0,"Stock Based Compensation":622000.0,"Deferred Tax":1662000.0,"Deferred Income Tax":1662000.0,"Depreciation Amortization Depletion":5821000.0,"Operating Gains Losses":-3071000.0,"Gain Loss On Investment Securities":-3071000.0,"Net Income From Continuing Operations":3412000.0},"2025-03-31":{"Free Cash Flow":2839000.0,"Repurchase Of Capital Stock":-71000.0,"Repayment Of Debt":-4000000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1145000.0,"Capital Expenditure":-4424000.0,"Beginning Cash Position":11667000.0,"Changes In Cash":-6066000.0,"Cash Flow From Continuing Financing Activities":-7105000.0,"Net Other Financing Charges":-70000.0,"Cash Dividends Paid":-4109000.0,"Common Stock Dividend Paid":-4109000.0,"Net Common Stock Issuance":1074000.0,"Common Stock Payments":-71000.0,"Common Stock Issuance":1145000.0,"Net Issuance Payments Of Debt":-4000000.0,"Net Long Term Debt Issuance":-4000000.0,"Long Term Debt Payments":-4000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-6224000.0,"Cash Flow From Continuing Investing Activities":-6224000.0,"Net PPE Purchase And Sale":-20000.0,"Purchase Of PPE":-20000.0,"Capital Expenditure Reported":-4404000.0,"Operating Cash Flow":7263000.0,"Cash Flow From Continuing Operating Activities":7263000.0,"Change In Working Capital":2088000.0,"Change In Payables And Accrued Expense":1149000.0,"Change In Payable":1149000.0,"Change In Account Payable":1149000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":965000.0,"Change In Receivables":-26000.0,"Changes In Account Receivables":-26000.0,"Other Non Cash Items":-70000.0,"Stock Based Compensation":642000.0,"Deferred Tax":-2101000.0,"Deferred Income Tax":-2101000.0,"Depreciation Amortization Depletion":5014000.0,"Operating Gains Losses":3869000.0,"Gain Loss On Investment Securities":3869000.0,"Net Income From Continuing Operations":-2179000.0}}}