{"ticker":"EPSN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":30239980.0,"Share Issued":30239980.0,"Net Debt":37587142.0,"Total Debt":46042836.0,"Tangible Book Value":124122614.0,"Invested Capital":169622614.0,"Working Capital":2153045.0,"Net Tangible Assets":124122614.0,"Capital Lease Obligations":542836.0,"Common Stock Equity":124122614.0,"Total Capitalization":169622614.0,"Total Equity Gross Minority Interest":124122614.0,"Stockholders Equity":124122614.0,"Gains Losses Not Affecting Retained Earnings":9894248.0,"Other Equity Adjustments":9894248.0,"Treasury Stock":null,"Retained Earnings":-54457110.0,"Additional Paid In Capital":14411351.0,"Capital Stock":154274125.0,"Common Stock":154274125.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":102296429.0,"Total Non Current Liabilities Net Minority Interest":74667894.0,"Derivative Product Liabilities":810629.0,"Tradeand Other Payables Non Current":7411971.0,"Non Current Deferred Liabilities":13120790.0,"Non Current Deferred Taxes Liabilities":13120790.0,"Long Term Debt And Capital Lease Obligation":45771046.0,"Long Term Capital Lease Obligation":271046.0,"Long Term Debt":45500000.0,"Long Term Provisions":7553458.0,"Current Liabilities":27628535.0,"Other Current Liabilities":3833399.0,"Current Debt And Capital Lease Obligation":271790.0,"Current Capital Lease Obligation":271790.0,"Pensionand Other Post Retirement Benefit Plans Current":739649.0,"Payables And Accrued Expenses":22783697.0,"Current Accrued Expenses":3504350.0,"Payables":19279347.0,"Other Payable":11119413.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":8159934.0,"Total Assets":226419043.0,"Total Non Current Assets":196637463.0,"Other Non Current Assets":553000.0,"Non Current Prepaid Assets":246220.0,"Non Current Deferred Assets":724263.0,"Financial Assets":185056.0,"Net PPE":194928924.0,"Accumulated Depreciation":-171877173.0,"Gross PPE":366806097.0,"Other Properties":43593370.0,"Buildings And Improvements":4507086.0,"Land And Improvements":1231965.0,"Current Assets":29781580.0,"Other Current Assets":1688563.0,"Hedging Assets Current":426255.0,"Prepaid Assets":2959475.0,"Receivables":16794429.0,"Other Receivables":2330337.0,"Accrued Interest Receivable":null,"Accounts Receivable":14464092.0,"Cash Cash Equivalents And Short Term Investments":7912858.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":7912858.0},"2025-12-31":{"Ordinary Shares Number":30239980.0,"Share Issued":30239980.0,"Net Debt":41540046.0,"Total Debt":51111546.0,"Tangible Book Value":124732354.0,"Invested Capital":175232354.0,"Working Capital":7622283.0,"Net Tangible Assets":124732354.0,"Capital Lease Obligations":611546.0,"Common Stock Equity":124732354.0,"Total Capitalization":175232354.0,"Total Equity Gross Minority Interest":124732354.0,"Stockholders Equity":124732354.0,"Gains Losses Not Affecting Retained Earnings":9896567.0,"Other Equity Adjustments":9896567.0,"Treasury Stock":null,"Retained Earnings":-53302162.0,"Additional Paid In Capital":13863824.0,"Capital Stock":154274125.0,"Common Stock":154274125.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":103507063.0,"Total Non Current Liabilities Net Minority Interest":78545568.0,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":7411971.0,"Non Current Deferred Liabilities":12855585.0,"Non Current Deferred Taxes Liabilities":12855585.0,"Long Term Debt And Capital Lease Obligation":50840052.0,"Long Term Capital Lease Obligation":340052.0,"Long Term Debt":50500000.0,"Long Term Provisions":7437960.0,"Current Liabilities":24961495.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":271494.0,"Current Capital Lease Obligation":271494.0,"Pensionand Other Post Retirement Benefit Plans Current":1056304.0,"Payables And Accrued Expenses":23633697.0,"Current Accrued Expenses":2706978.0,"Payables":20926719.0,"Other Payable":9778669.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":11148050.0,"Total Assets":228239417.0,"Total Non Current Assets":195655639.0,"Other Non Current Assets":553000.0,"Non Current Prepaid Assets":246220.0,"Non Current Deferred Assets":774347.0,"Financial Assets":1154936.0,"Net PPE":192927136.0,"Accumulated Depreciation":-169108280.0,"Gross PPE":362035416.0,"Other Properties":43540389.0,"Buildings And Improvements":4621681.0,"Land And Improvements":1231965.0,"Current Assets":32583778.0,"Other Current Assets":1847672.0,"Hedging Assets Current":2694340.0,"Prepaid Assets":2949311.0,"Receivables":16132501.0,"Other Receivables":3976291.0,"Accrued Interest Receivable":0.0,"Accounts Receivable":12156210.0,"Cash Cash Equivalents And Short Term Investments":8959954.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":8959954.0},"2025-09-30":{"Ordinary Shares Number":22058574.0,"Share Issued":22058574.0,"Net Debt":null,"Total Debt":387062.0,"Tangible Book Value":100218033.0,"Invested Capital":100218033.0,"Working Capital":9211897.0,"Net Tangible Assets":100218033.0,"Capital Lease Obligations":387062.0,"Common Stock Equity":100218033.0,"Total Capitalization":100218033.0,"Total Equity Gross Minority Interest":100218033.0,"Stockholders Equity":100218033.0,"Gains Losses Not Affecting Retained Earnings":9864979.0,"Other Equity Adjustments":9864979.0,"Treasury Stock":null,"Retained Earnings":-38995173.0,"Additional Paid In Capital":13267196.0,"Capital Stock":116081031.0,"Common Stock":116081031.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":26074972.0,"Total Non Current Liabilities Net Minority Interest":16150346.0,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":12062053.0,"Non Current Deferred Taxes Liabilities":12062053.0,"Long Term Debt And Capital Lease Obligation":266263.0,"Long Term Capital Lease Obligation":266263.0,"Long Term Debt":null,"Long Term Provisions":3822030.0,"Current Liabilities":9924626.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":120799.0,"Current Capital Lease Obligation":120799.0,"Pensionand Other Post Retirement Benefit Plans Current":726213.0,"Payables And Accrued Expenses":9077614.0,"Current Accrued Expenses":2096675.0,"Payables":6980939.0,"Other Payable":2460410.0,"Total Tax Payable":1556724.0,"Income Tax Payable":1556724.0,"Accounts Payable":2963805.0,"Total Assets":126293005.0,"Total Non Current Assets":107156482.0,"Other Non Current Assets":470000.0,"Non Current Prepaid Assets":4673.0,"Non Current Deferred Assets":null,"Financial Assets":null,"Net PPE":106681809.0,"Accumulated Depreciation":-171453204.0,"Gross PPE":278135013.0,"Other Properties":43540301.0,"Buildings And Improvements":494199.0,"Land And Improvements":637764.0,"Current Assets":19136523.0,"Other Current Assets":965970.0,"Hedging Assets Current":889187.0,"Prepaid Assets":0.0,"Receivables":4515199.0,"Other Receivables":219124.0,"Accrued Interest Receivable":0.0,"Accounts Receivable":4296075.0,"Cash Cash Equivalents And Short Term Investments":12766167.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":12766167.0},"2025-06-30":{"Ordinary Shares Number":22017405.0,"Share Issued":22017405.0,"Net Debt":null,"Total Debt":417307.0,"Tangible Book Value":100190316.0,"Invested Capital":100190316.0,"Working Capital":9129943.0,"Net Tangible Assets":100190316.0,"Capital Lease Obligations":417307.0,"Common Stock Equity":100190316.0,"Total Capitalization":100190316.0,"Total Equity Gross Minority Interest":100190316.0,"Stockholders Equity":100190316.0,"Gains Losses Not Affecting Retained Earnings":9907655.0,"Other Equity Adjustments":9907655.0,"Treasury Stock":0.0,"Retained Earnings":-38688953.0,"Additional Paid In Capital":12890583.0,"Capital Stock":116081031.0,"Common Stock":116081031.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":23423352.0,"Total Non Current Liabilities Net Minority Interest":16019967.0,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":11958901.0,"Non Current Deferred Taxes Liabilities":11958901.0,"Long Term Debt And Capital Lease Obligation":296250.0,"Long Term Capital Lease Obligation":296250.0,"Long Term Debt":null,"Long Term Provisions":3764816.0,"Current Liabilities":7403385.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":121057.0,"Current Capital Lease Obligation":121057.0,"Pensionand Other Post Retirement Benefit Plans Current":465055.0,"Payables And Accrued Expenses":6817273.0,"Current Accrued Expenses":509463.0,"Payables":6307810.0,"Other Payable":2692319.0,"Total Tax Payable":1596958.0,"Income Tax Payable":1596958.0,"Accounts Payable":2018533.0,"Total Assets":123613668.0,"Total Non Current Assets":107080340.0,"Other Non Current Assets":470000.0,"Non Current Prepaid Assets":277552.0,"Non Current Deferred Assets":null,"Financial Assets":null,"Net PPE":106332788.0,"Accumulated Depreciation":-168956650.0,"Gross PPE":275289438.0,"Other Properties":43416065.0,"Buildings And Improvements":540872.0,"Land And Improvements":637764.0,"Current Assets":16533328.0,"Other Current Assets":396264.0,"Hedging Assets Current":732528.0,"Prepaid Assets":0.0,"Receivables":5496883.0,"Other Receivables":115649.0,"Accrued Interest Receivable":0.0,"Accounts Receivable":5381234.0,"Cash Cash Equivalents And Short Term Investments":9907653.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":9907653.0},"2025-03-31":{"Ordinary Shares Number":22008766.0,"Share Issued":22008766.0,"Net Debt":null,"Total Debt":447820.0,"Tangible Book Value":99704273.0,"Invested Capital":99704273.0,"Working Capital":6202214.0,"Net Tangible Assets":99704273.0,"Capital Lease Obligations":447820.0,"Common Stock Equity":99704273.0,"Total Capitalization":99704273.0,"Total Equity Gross Minority Interest":99704273.0,"Stockholders Equity":99704273.0,"Gains Losses Not Affecting Retained Earnings":9983151.0,"Other Equity Adjustments":9983151.0,"Treasury Stock":null,"Retained Earnings":-38864654.0,"Additional Paid In Capital":12504745.0,"Capital Stock":116081031.0,"Common Stock":116081031.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":25801014.0,"Total Non Current Liabilities Net Minority Interest":16459681.0,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":12417125.0,"Non Current Deferred Taxes Liabilities":12417125.0,"Long Term Debt And Capital Lease Obligation":326527.0,"Long Term Capital Lease Obligation":326527.0,"Long Term Debt":null,"Long Term Provisions":3716029.0,"Current Liabilities":9341333.0,"Other Current Liabilities":1534675.0,"Current Debt And Capital Lease Obligation":121293.0,"Current Capital Lease Obligation":121293.0,"Pensionand Other Post Retirement Benefit Plans Current":284905.0,"Payables And Accrued Expenses":7400460.0,"Current Accrued Expenses":791400.0,"Payables":6609060.0,"Other Payable":3670983.0,"Total Tax Payable":924905.0,"Income Tax Payable":924905.0,"Accounts Payable":2013172.0,"Total Assets":125505287.0,"Total Non Current Assets":109961740.0,"Other Non Current Assets":470000.0,"Non Current Prepaid Assets":22581.0,"Non Current Deferred Assets":null,"Financial Assets":null,"Net PPE":109469159.0,"Accumulated Depreciation":-163147224.0,"Gross PPE":272616383.0,"Other Properties":43176418.0,"Buildings And Improvements":565498.0,"Land And Improvements":637764.0,"Current Assets":15543547.0,"Other Current Assets":647295.0,"Hedging Assets Current":null,"Prepaid Assets":0.0,"Receivables":8003517.0,"Other Receivables":30682.0,"Accrued Interest Receivable":0.0,"Accounts Receivable":7972835.0,"Cash Cash Equivalents And Short Term Investments":6892735.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":6892735.0},"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,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":0.0,"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":null,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":487548.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":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,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":0.0,"Financial Assets":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Buildings And Improvements":null,"Land And Improvements":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":0.0,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Accrued Interest 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}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-2416819.753544,"Tax Rate For Calcs":0.268498,"Normalized EBITDA":13942330.0,"Total Unusual Items":-9001249.0,"Total Unusual Items Excluding Goodwill":-9001249.0,"Net Income From Continuing Operation Net Minority Interest":729425.0,"Reconciled Depreciation":3002339.0,"Reconciled Cost Of Revenue":10792098.0,"EBITDA":4941081.0,"EBIT":1938742.0,"Net Interest Income":-896038.0,"Interest Expense":941581.0,"Interest Income":45543.0,"Normalized Income":7313854.246456,"Net Income From Continuing And Discontinued Operation":729425.0,"Total Expenses":14717767.0,"Total Operating Income As Reported":10806600.0,"Diluted Average Shares":30262466.0,"Basic Average Shares":30239980.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":729425.0,"Net Income Common Stockholders":729425.0,"Net Income":729425.0,"Net Income Including Noncontrolling Interests":729425.0,"Net Income Continuous Operations":729425.0,"Tax Provision":267736.0,"Pretax Income":997161.0,"Other Income Expense":-8984821.0,"Other Non Operating Income Expenses":16428.0,"Special Income Charges":-71420.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":71420.0,"Gain On Sale Of Security":-8929829.0,"Net Non Operating Interest Income Expense":-896038.0,"Interest Expense Non Operating":941581.0,"Interest Income Non Operating":45543.0,"Operating Income":10878020.0,"Operating Expense":3925669.0,"Selling General And Administration":3925669.0,"General And Administrative Expense":3925669.0,"Other Gand A":3378142.0,"Salaries And Wages":547527.0,"Gross Profit":14803689.0,"Cost Of Revenue":10792098.0,"Total Revenue":25595787.0,"Operating Revenue":25595787.0},"2025-12-31":{"Tax Effect Of Unusual Items":-4615113.798586,"Tax Rate For Calcs":0.230296,"Normalized EBITDA":7382375.0,"Total Unusual Items":-20039951.0,"Total Unusual Items Excluding Goodwill":-20039951.0,"Net Income From Continuing Operation Net Minority Interest":-12438653.0,"Reconciled Depreciation":2922347.0,"Reconciled Cost Of Revenue":8456985.0,"EBITDA":-12657576.0,"EBIT":-15579923.0,"Net Interest Income":-509448.0,"Interest Expense":580377.0,"Interest Income":70929.0,"Normalized Income":2986184.201414,"Net Income From Continuing And Discontinued Operation":-12438653.0,"Total Expenses":10473767.0,"Total Operating Income As Reported":-19119980.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-12438653.0,"Net Income Common Stockholders":-12438653.0,"Net Income":-12438653.0,"Net Income Including Noncontrolling Interests":-12438653.0,"Net Income Continuous Operations":-12438653.0,"Tax Provision":-3721647.0,"Pretax Income":-16160300.0,"Other Income Expense":-19995309.0,"Other Non Operating Income Expenses":44642.0,"Special Income Charges":-23464437.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":1260000.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":3424486.0,"Net Non Operating Interest Income Expense":-509448.0,"Interest Expense Non Operating":580377.0,"Interest Income Non Operating":70929.0,"Operating Income":4344457.0,"Operating Expense":2016782.0,"Selling General And Administration":2016782.0,"General And Administrative Expense":2016782.0,"Other Gand A":1420154.0,"Salaries And Wages":596628.0,"Gross Profit":6361239.0,"Cost Of Revenue":8456985.0,"Total Revenue":14818224.0,"Operating Revenue":14818224.0},"2025-09-30":{"Tax Effect Of Unusual Items":337168.11616,"Tax Rate For Calcs":0.349648,"Normalized EBITDA":3266613.0,"Total Unusual Items":964307.0,"Total Unusual Items Excluding Goodwill":964307.0,"Net Income From Continuing Operation Net Minority Interest":1072295.0,"Reconciled Depreciation":2570462.0,"Reconciled Cost Of Revenue":5531056.0,"EBITDA":4230920.0,"EBIT":1660458.0,"Net Interest Income":73228.0,"Interest Expense":11666.0,"Interest Income":84894.0,"Normalized Income":445156.11616,"Net Income From Continuing And Discontinued Operation":1072295.0,"Total Expenses":8375454.0,"Total Operating Income As Reported":606005.0,"Diluted Average Shares":22159532.0,"Basic Average Shares":22017310.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":1072295.0,"Net Income Common Stockholders":1072295.0,"Net Income":1072295.0,"Net Income Including Noncontrolling Interests":1072295.0,"Net Income Continuous Operations":1072295.0,"Tax Provision":576497.0,"Pretax Income":1648792.0,"Other Income Expense":969559.0,"Other Non Operating Income Expenses":5252.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":964307.0,"Net Non Operating Interest Income Expense":73228.0,"Interest Expense Non Operating":11666.0,"Interest Income Non Operating":84894.0,"Operating Income":606005.0,"Operating Expense":2844398.0,"Selling General And Administration":2844398.0,"General And Administrative Expense":2844398.0,"Other Gand A":2467785.0,"Salaries And Wages":376613.0,"Gross Profit":3450403.0,"Cost Of Revenue":5531056.0,"Total Revenue":8981459.0,"Operating Revenue":8981459.0},"2025-06-30":{"Tax Effect Of Unusual Items":-20188.77,"Tax Rate For Calcs":0.21,"Normalized EBITDA":6706845.0,"Total Unusual Items":-96137.0,"Total Unusual Items Excluding Goodwill":-96137.0,"Net Income From Continuing Operation Net Minority Interest":1551461.0,"Reconciled Depreciation":3201654.0,"Reconciled Cost Of Revenue":6278234.0,"EBITDA":6610708.0,"EBIT":3409054.0,"Net Interest Income":-2659.0,"Interest Expense":19906.0,"Interest Income":17247.0,"Normalized Income":1627409.23,"Net Income From Continuing And Discontinued Operation":1551461.0,"Total Expenses":8125950.0,"Total Operating Income As Reported":828783.0,"Diluted Average Shares":22202315.0,"Basic Average Shares":22017310.0,"Diluted EPS":0.07,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":1551461.0,"Net Income Common Stockholders":1551461.0,"Net Income":1551461.0,"Net Income Including Noncontrolling Interests":1551461.0,"Net Income Continuous Operations":1551461.0,"Tax Provision":1837687.0,"Pretax Income":3389148.0,"Other Income Expense":-106976.0,"Other Non Operating Income Expenses":-10839.0,"Special Income Charges":-2670000.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":2670000.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":2573863.0,"Net Non Operating Interest Income Expense":-2659.0,"Interest Expense Non Operating":19906.0,"Interest Income Non Operating":17247.0,"Operating Income":3498783.0,"Operating Expense":1847716.0,"Selling General And Administration":1847716.0,"General And Administrative Expense":1847716.0,"Other Gand A":1461878.0,"Salaries And Wages":385838.0,"Gross Profit":5346499.0,"Cost Of Revenue":6278234.0,"Total Revenue":11624733.0,"Operating Revenue":11624733.0},"2025-03-31":{"Tax Effect Of Unusual Items":-431436.461001,"Tax Rate For Calcs":0.293726,"Normalized EBITDA":10643135.0,"Total Unusual Items":-1468839.0,"Total Unusual Items Excluding Goodwill":-1468839.0,"Net Income From Continuing Operation Net Minority Interest":4016034.0,"Reconciled Depreciation":3475857.0,"Reconciled Cost Of Revenue":6784406.0,"EBITDA":9174296.0,"EBIT":5698439.0,"Net Interest Income":3088.0,"Interest Expense":12211.0,"Interest Income":15299.0,"Normalized Income":5053436.538999,"Net Income From Continuing And Discontinued Operation":4016034.0,"Total Expenses":8988662.0,"Total Operating Income As Reported":7167809.0,"Diluted Average Shares":22109819.0,"Basic Average Shares":22008766.0,"Diluted EPS":0.18,"Basic EPS":0.18,"Diluted NI Availto Com Stockholders":4016034.0,"Net Income Common Stockholders":4016034.0,"Net Income":4016034.0,"Net Income Including Noncontrolling Interests":4016034.0,"Net Income Continuous Operations":4016034.0,"Tax Provision":1670194.0,"Pretax Income":5686228.0,"Other Income Expense":-1491338.0,"Other Non Operating Income Expenses":-22499.0,"Special Income Charges":-6669.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":6669.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-1462170.0,"Net Non Operating Interest Income Expense":3088.0,"Interest Expense Non Operating":12211.0,"Interest Income Non Operating":15299.0,"Operating Income":7174478.0,"Operating Expense":2204256.0,"Selling General And Administration":2204256.0,"General And Administrative Expense":2204256.0,"Other Gand A":1818418.0,"Salaries And Wages":385838.0,"Gross Profit":9378734.0,"Cost Of Revenue":6784406.0,"Total Revenue":16163140.0,"Operating Revenue":16163140.0},"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 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":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":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,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":5837771.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-5000000.0,"Capital Expenditure":-4264748.0,"Interest Paid Supplemental Data":42347.0,"Income Tax Paid Supplemental Data":10933.0,"End Cash Position":8465858.0,"Beginning Cash Position":9512954.0,"Effect Of Exchange Rate Changes":-2319.0,"Changes In Cash":-1044777.0,"Financing Cash Flow":-6884373.0,"Cash Flow From Continuing Financing Activities":-6884373.0,"Cash Dividends Paid":-1884373.0,"Common Stock Dividend Paid":-1884373.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-5000000.0,"Net Long Term Debt Issuance":-5000000.0,"Long Term Debt Payments":-5000000.0,"Investing Cash Flow":-4262923.0,"Cash Flow From Continuing Investing Activities":-4262923.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-4262923.0,"Sale Of PPE":1825.0,"Purchase Of PPE":-4264748.0,"Operating Cash Flow":10102519.0,"Cash Flow From Continuing Operating Activities":10102519.0,"Change In Working Capital":-2374054.0,"Change In Other Working Capital":112036.0,"Change In Payables And Accrued Expense":-1813998.0,"Change In Payable":-1813998.0,"Change In Account Payable":-1813998.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-10164.0,"Change In Receivables":-661928.0,"Changes In Account Receivables":-661928.0,"Other Non Cash Items":-997752.0,"Stock Based Compensation":547527.0,"Asset Impairment Charge":0.0,"Deferred Tax":265205.0,"Deferred Income Tax":265205.0,"Depreciation Amortization Depletion":3002339.0,"Operating Gains Losses":8929829.0,"Gain Loss On Investment Securities":8929829.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":729425.0},"2025-12-31":{"Free Cash Flow":-4341703.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Capital Expenditure":-4064686.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":-22724.0,"End Cash Position":9512954.0,"Beginning Cash Position":13236167.0,"Effect Of Exchange Rate Changes":31588.0,"Changes In Cash":-3754801.0,"Financing Cash Flow":47812807.0,"Cash Flow From Continuing Financing Activities":47812807.0,"Cash Dividends Paid":-1868336.0,"Common Stock Dividend Paid":-1868336.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-51290591.0,"Cash Flow From Continuing Investing Activities":-51290591.0,"Net Other Investing Changes":-241547.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-1294198.0,"Sale Of PPE":null,"Purchase Of PPE":-4064686.0,"Operating Cash Flow":-277017.0,"Cash Flow From Continuing Operating Activities":-277017.0,"Change In Working Capital":-9751821.0,"Change In Other Working Capital":181122.0,"Change In Payables And Accrued Expense":-5042689.0,"Change In Payable":-5042689.0,"Change In Account Payable":-2510003.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1973348.0,"Change In Receivables":-2916906.0,"Changes In Account Receivables":-2916906.0,"Other Non Cash Items":508907.0,"Stock Based Compensation":596628.0,"Asset Impairment Charge":1260000.0,"Deferred Tax":793531.0,"Deferred Income Tax":793531.0,"Depreciation Amortization Depletion":2922347.0,"Operating Gains Losses":15832044.0,"Gain Loss On Investment Securities":-3424486.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-12438653.0},"2025-09-30":{"Free Cash Flow":4006826.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":383.0,"Income Tax Paid Supplemental Data":517860.0,"End Cash Position":13236167.0,"Beginning Cash Position":10377653.0,"Effect Of Exchange Rate Changes":-42676.0,"Changes In Cash":2901190.0,"Financing Cash Flow":-1378515.0,"Cash Flow From Continuing Financing Activities":-1378515.0,"Cash Dividends Paid":-1378515.0,"Common Stock Dividend Paid":-1378515.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":313755.0,"Cash Flow From Continuing Investing Activities":313755.0,"Net Other Investing Changes":272879.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":40876.0,"Sale Of PPE":null,"Purchase Of PPE":40876.0,"Operating Cash Flow":3965950.0,"Cash Flow From Continuing Operating Activities":3965950.0,"Change In Working Capital":86.0,"Change In Other Working Capital":-576932.0,"Change In Payables And Accrued Expense":-404666.0,"Change In Payable":-404666.0,"Change In Account Payable":-364431.0,"Change In Tax Payable":-40235.0,"Change In Income Tax Payable":-40235.0,"Change In Prepaid Assets":0.0,"Change In Receivables":981684.0,"Changes In Account Receivables":981684.0,"Other Non Cash Items":807648.0,"Stock Based Compensation":376613.0,"Asset Impairment Charge":0.0,"Deferred Tax":103153.0,"Deferred Income Tax":103153.0,"Depreciation Amortization Depletion":2570462.0,"Operating Gains Losses":-964307.0,"Gain Loss On Investment Securities":-964307.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":1072295.0},"2025-06-30":{"Free Cash Flow":4721145.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Capital Expenditure":-3627029.0,"Interest Paid Supplemental Data":8895.0,"Income Tax Paid Supplemental Data":1596685.0,"End Cash Position":10377653.0,"Beginning Cash Position":7362735.0,"Effect Of Exchange Rate Changes":-75496.0,"Changes In Cash":3090414.0,"Financing Cash Flow":-1375760.0,"Cash Flow From Continuing Financing Activities":-1375760.0,"Cash Dividends Paid":-1375760.0,"Common Stock Dividend Paid":-1375760.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-3882000.0,"Cash Flow From Continuing Investing Activities":-3882000.0,"Net Other Investing Changes":-254971.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-3627029.0,"Sale Of PPE":null,"Purchase Of PPE":-3627029.0,"Operating Cash Flow":8348174.0,"Cash Flow From Continuing Operating Activities":8348174.0,"Change In Working Capital":3264648.0,"Change In Other Working Capital":243805.0,"Change In Payables And Accrued Expense":1492751.0,"Change In Payable":1492751.0,"Change In Account Payable":-157844.0,"Change In Tax Payable":1650595.0,"Change In Income Tax Payable":1650595.0,"Change In Prepaid Assets":-978542.0,"Change In Receivables":2506634.0,"Changes In Account Receivables":2506634.0,"Other Non Cash Items":306660.0,"Stock Based Compensation":385838.0,"Asset Impairment Charge":2670000.0,"Deferred Tax":-458224.0,"Deferred Income Tax":-458224.0,"Depreciation Amortization Depletion":3201654.0,"Operating Gains Losses":-2573863.0,"Gain Loss On Investment Securities":-2573863.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":1551461.0},"2025-03-31":{"Free Cash Flow":838534.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Capital Expenditure":-7744042.0,"Interest Paid Supplemental Data":657.0,"Income Tax Paid Supplemental Data":85163.0,"End Cash Position":7362735.0,"Beginning Cash Position":6989793.0,"Effect Of Exchange Rate Changes":-50116.0,"Changes In Cash":423058.0,"Financing Cash Flow":-1375612.0,"Cash Flow From Continuing Financing Activities":-1375612.0,"Cash Dividends Paid":-1375612.0,"Common Stock Dividend Paid":-1375612.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-6783906.0,"Cash Flow From Continuing Investing Activities":-6783906.0,"Net Other Investing Changes":960136.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-7744042.0,"Sale Of PPE":0.0,"Purchase Of PPE":-7744042.0,"Operating Cash Flow":8582576.0,"Cash Flow From Continuing Operating Activities":8582576.0,"Change In Working Capital":-25897.0,"Change In Other Working Capital":141640.0,"Change In Payables And Accrued Expense":1013716.0,"Change In Payable":1013716.0,"Change In Account Payable":91390.0,"Change In Tax Payable":922326.0,"Change In Income Tax Payable":922326.0,"Change In Prepaid Assets":978542.0,"Change In Receivables":-2159795.0,"Changes In Account Receivables":-2159795.0,"Other Non Cash Items":-416643.0,"Stock Based Compensation":385838.0,"Asset Impairment Charge":6669.0,"Deferred Tax":-321452.0,"Deferred Income Tax":-321452.0,"Depreciation Amortization Depletion":3475857.0,"Operating Gains Losses":1462170.0,"Gain Loss On Investment Securities":1462170.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":4016034.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Capital Expenditure":-4641567.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"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,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-982717.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":0.0,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null}}}